Flat SM1 2 beds 2 baths

Sutton Court Road, Sutton SM1

London, England · SM1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£6,907

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£19,872	£20,170	£20,674	£21,191	£21,827	£103,735
Total Expenses	£18,865	£18,941	£19,035	£19,130	£19,236	£95,207
Profit Before Tax	£1,007	£1,229	£1,640	£2,061	£2,591	£8,527
Profit After Tax	£815	£995	£1,328	£1,670	£2,098	£6,907
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£819	£999	£8,828	£15,057	£19,914	£45,618
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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