Flat SM1 2 beds 2 baths

Sutton Park Road, Sutton SM1

London, England · SM1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£8,965

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,524	£22,862	£23,433	£24,019	£24,740	£117,578
Total Expenses	£21,114	£21,194	£21,294	£21,397	£21,511	£106,510
Profit Before Tax	£1,410	£1,668	£2,139	£2,623	£3,228	£11,068
Profit After Tax	£1,142	£1,351	£1,733	£2,124	£2,615	£8,965
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£1,146	£1,355	£10,233	£17,297	£22,806	£52,837
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	13%	17%	38%

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