Flat
SM1
3 beds
1 bath
The Green, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£48,384
↗ 16%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
47%
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 | £56,496 | £57,343 | £58,777 | £60,246 | £62,054 | £294,917 |
| Total Expenses | £46,515 | £46,741 | £47,017 | £47,299 | £47,611 | £235,183 |
| Profit Before Tax | £9,981 | £10,602 | £11,760 | £12,948 | £14,443 | £59,734 |
| Profit After Tax | £8,084 | £8,588 | £9,526 | £10,488 | £11,699 | £48,384 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £8,093 | £8,596 | £27,026 | £41,726 | £53,268 | £138,709 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change