Flat
SM1
2 beds
1 bath
Thicket Road, Sutton, Surrey SM1
London, England · SM1
View property listing
Initial Investment
£65,350First YearProfit From Rental Income
£9,773
↗ 15%After 5 Years
Change In Property Value
£22,143
↗ 10%After 5 Years
Return On Investment
49%
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 | £13,848 | £14,056 | £14,407 | £14,767 | £15,210 | £72,288 |
| Total Expenses | £11,895 | £11,962 | £12,040 | £12,120 | £12,207 | £60,224 |
| Profit Before Tax | £1,953 | £2,094 | £2,367 | £2,647 | £3,004 | £12,065 |
| Profit After Tax | £1,582 | £1,696 | £1,917 | £2,144 | £2,433 | £9,773 |
| Change In Property Value | £2 | £2 | £4,290 | £7,658 | £10,190 | £22,143 |
| Net Return | £1,584 | £1,698 | £6,207 | £9,802 | £12,623 | £31,915 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change