Flat
SM1
2 beds
1 bath
St James Road, Sutton, Surrey SM1
London, England · SM1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£14,583
↗ 17%After 5 Years
Change In Property Value
£28,388
↗ 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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £15,011 | £15,091 | £15,186 | £15,283 | £15,390 | £75,959 |
| Profit Before Tax | £2,989 | £3,179 | £3,541 | £3,912 | £4,381 | £18,003 |
| Profit After Tax | £2,421 | £2,575 | £2,868 | £3,169 | £3,549 | £14,583 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,424 | £2,578 | £8,368 | £12,986 | £16,613 | £42,971 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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