Flat
SM1
3 beds
2 baths
Chaucer Gardens, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£4,849
↗ 5%After 5 Years
Change In Property Value
£33,549
↗ 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 | £17,220 | £17,478 | £17,915 | £18,363 | £18,914 | £89,891 |
| Total Expenses | £16,616 | £16,688 | £16,775 | £16,864 | £16,961 | £83,904 |
| Profit Before Tax | £604 | £790 | £1,140 | £1,500 | £1,953 | £5,987 |
| Profit After Tax | £489 | £640 | £924 | £1,215 | £1,582 | £4,849 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £492 | £643 | £7,424 | £12,817 | £17,022 | £38,398 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change