Flat
SM1
3 beds
1 bath
Thicket Road, Sutton, Surrey SM1
London, England · SM1
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£40,082
↗ 21%After 5 Years
Change In Property Value
£60,905
↗ 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 | £37,668 | £38,233 | £39,189 | £40,169 | £41,374 | £196,632 |
| Total Expenses | £29,175 | £29,278 | £29,416 | £29,558 | £29,721 | £147,148 |
| Profit Before Tax | £8,493 | £8,955 | £9,773 | £10,611 | £11,653 | £49,484 |
| Profit After Tax | £6,879 | £7,254 | £7,916 | £8,595 | £9,439 | £40,082 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £6,885 | £7,260 | £19,716 | £29,658 | £37,468 | £100,987 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 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