Flat
SM1
2 beds
2 baths
Nash Close, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£31,857
↗ 20%After 5 Years
Change In Property Value
£50,582
↗ 10%After 5 Years
Return On Investment
52%
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 | £31,284 | £31,753 | £32,547 | £33,361 | £34,362 | £163,307 |
| Total Expenses | £24,569 | £24,662 | £24,784 | £24,910 | £25,052 | £123,978 |
| Profit Before Tax | £6,715 | £7,091 | £7,763 | £8,451 | £9,309 | £39,329 |
| Profit After Tax | £5,439 | £5,744 | £6,288 | £6,845 | £7,540 | £31,857 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £5,444 | £5,749 | £16,088 | £24,339 | £30,819 | £82,439 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change