Flat SM3 2 beds 1 bath

Staines Avenue, North Cheam, Sutton SM3

London, England · SM3

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£18,085

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£49,073

↗ 14%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,440	£19,732	£20,028	£20,528	£21,041	£100,769
Total Expenses	£15,527	£15,606	£15,677	£15,769	£15,863	£78,441
Profit Before Tax	£3,913	£4,125	£4,351	£4,760	£5,179	£22,328
Profit After Tax	£3,170	£3,342	£3,524	£3,855	£4,195	£18,085
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£3,173	£10,542	£16,376	£20,958	£16,110	£67,159
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	59%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change