Flat
SM1
2 beds
1 bath
Aysgarth Court, Sutton Common Road SM1
London, England · SM1
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£16,188
↗ 18%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
51%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,044 | £19,330 | £19,813 | £20,308 | £20,917 | £99,412 |
| Total Expenses | £15,709 | £15,785 | £15,879 | £15,974 | £16,080 | £79,427 |
| Profit Before Tax | £3,335 | £3,544 | £3,934 | £4,334 | £4,837 | £19,985 |
| Profit After Tax | £2,702 | £2,871 | £3,187 | £3,510 | £3,918 | £16,188 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £2,705 | £2,874 | £9,087 | £14,042 | £17,933 | £46,640 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change