Flat
SM1
2 beds
2 baths
Sutton Garden Square By Berkeley, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£139,700First YearProfit From Rental Income
£22,801
↗ 16%After 5 Years
Change In Property Value
£44,595
↗ 10%After 5 Years
Return On Investment
48%
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 | £27,888 | £28,306 | £29,014 | £29,739 | £30,632 | £145,579 |
| Total Expenses | £23,217 | £23,335 | £23,476 | £23,621 | £23,780 | £117,430 |
| Profit Before Tax | £4,671 | £4,971 | £5,538 | £6,118 | £6,851 | £28,149 |
| Profit After Tax | £3,783 | £4,027 | £4,486 | £4,956 | £5,549 | £22,801 |
| Change In Property Value | £4 | £4 | £8,640 | £15,423 | £20,523 | £44,595 |
| Net Return | £3,788 | £4,031 | £13,126 | £20,379 | £26,073 | £67,396 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change