Flat SM1 2 beds 2 baths

Sutton Garden Square By Berkeley, Sutton SM1

London, England · SM1

Initial Investment

First Year

£139,700First Year

Profit From Rental Income

After 5 Years

£9,256

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£44,595

↗ 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	£22,896	£23,239	£23,820	£24,416	£25,148	£119,520
Total Expenses	£21,429	£21,510	£21,611	£21,714	£21,830	£108,093
Profit Before Tax	£1,467	£1,730	£2,210	£2,702	£3,318	£11,427
Profit After Tax	£1,188	£1,401	£1,790	£2,189	£2,688	£9,256
Change In Property Value	£4	£4	£8,640	£15,423	£20,523	£44,595
Net Return	£1,192	£1,406	£10,430	£17,611	£23,211	£53,851
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	13%	17%	39%

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