Flat
SM3
1 bed
1 bath
London Road, Cheam, Sutton SM3
London, England · SM3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£6,286
↗ 10%After 5 Years
Change In Property Value
£27,263
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,126 | £11,405 | £11,690 | £55,983 |
| Total Expenses | £9,515 | £9,581 | £9,639 | £9,708 | £9,779 | £48,223 |
| Profit Before Tax | £1,285 | £1,381 | £1,488 | £1,696 | £1,910 | £7,760 |
| Profit After Tax | £1,041 | £1,118 | £1,205 | £1,374 | £1,547 | £6,286 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £1,043 | £5,118 | £8,345 | £10,875 | £8,167 | £33,549 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change