Flat
SM2
1 bed
1 bath
Overton Road, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£13,695
↗ 17%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £13,996 | £14,067 | £14,152 | £14,240 | £14,336 | £70,791 |
| Profit Before Tax | £2,805 | £2,985 | £3,326 | £3,675 | £4,116 | £16,908 |
| Profit After Tax | £2,272 | £2,418 | £2,694 | £2,977 | £3,334 | £13,695 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £2,274 | £2,421 | £7,894 | £12,259 | £15,686 | £40,535 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change