Flat
SM1
3 beds
3 baths
Sutton Garden Square By Berkeley, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£18,203
↗ 8%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,452 | £34,969 | £35,843 | £36,739 | £37,841 | £179,844 |
| Total Expenses | £31,234 | £31,332 | £31,462 | £31,595 | £31,748 | £157,371 |
| Profit Before Tax | £3,218 | £3,637 | £4,381 | £5,144 | £6,093 | £22,473 |
| Profit After Tax | £2,607 | £2,946 | £3,549 | £4,166 | £4,935 | £18,203 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £2,613 | £2,953 | £16,549 | £27,372 | £35,815 | £85,301 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change