Flat
SM3
2 beds
1 bath
Epsom Road, Sutton SM3
London, England · SM3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£7,761
↗ 12%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,880 | £12,058 | £12,239 | £12,545 | £12,859 | £61,581 |
| Total Expenses | £10,267 | £10,334 | £10,393 | £10,466 | £10,540 | £52,000 |
| Profit Before Tax | £1,614 | £1,724 | £1,846 | £2,079 | £2,319 | £9,581 |
| Profit After Tax | £1,307 | £1,396 | £1,495 | £1,684 | £1,878 | £7,761 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £1,309 | £5,796 | £9,349 | £12,136 | £9,159 | £37,750 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change