Flat
SM1
2 beds
1 bath
St James Road, Sutton, Surrey SM1
London, England · SM1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£15,852
↗ 19%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £14,711 | £14,784 | £14,872 | £14,963 | £15,063 | £74,393 |
| Profit Before Tax | £3,289 | £3,486 | £3,854 | £4,232 | £4,708 | £19,570 |
| Profit After Tax | £2,664 | £2,824 | £3,122 | £3,428 | £3,813 | £15,852 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,667 | £2,827 | £8,622 | £13,246 | £16,878 | £44,239 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change