Flat
SM1
3 beds
1 bath
The Green, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£27,441
↗ 9%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,380 | £47,076 | £48,253 | £49,459 | £50,943 | £242,110 |
| Total Expenses | £41,354 | £41,469 | £41,630 | £41,794 | £41,985 | £208,232 |
| Profit Before Tax | £5,026 | £5,607 | £6,623 | £7,665 | £8,957 | £33,877 |
| Profit After Tax | £4,071 | £4,541 | £5,364 | £6,208 | £7,255 | £27,441 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £4,080 | £4,550 | £22,865 | £37,446 | £48,824 | £117,766 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change