Flat SM2 1 bed 1 bath

Albion Road, Sutton, Surrey SM2

London, England · SM2

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£13,568

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£14,651	£14,723	£14,810	£14,899	£14,997	£74,079
Profit Before Tax	£2,749	£2,938	£3,293	£3,656	£4,114	£16,751
Profit After Tax	£2,227	£2,380	£2,667	£2,961	£3,333	£13,568
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£2,230	£2,383	£8,167	£12,779	£16,397	£41,956
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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