Flat
SM2
1 bed
1 bath
Blackbush Close, Sutton, Surrey SM2
London, England · SM2
View property listing
Initial Investment
£50,650First YearProfit From Rental Income
£5,590
↗ 11%After 5 Years
Change In Property Value
£17,084
↗ 10%After 5 Years
Return On Investment
45%
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 | £10,680 | £10,840 | £11,111 | £11,389 | £11,731 | £55,751 |
| Total Expenses | £9,634 | £9,696 | £9,766 | £9,838 | £9,915 | £48,849 |
| Profit Before Tax | £1,046 | £1,144 | £1,345 | £1,551 | £1,816 | £6,902 |
| Profit After Tax | £847 | £927 | £1,089 | £1,256 | £1,471 | £5,590 |
| Change In Property Value | £2 | £2 | £3,310 | £5,908 | £7,862 | £17,084 |
| Net Return | £849 | £928 | £4,399 | £7,165 | £9,333 | £22,675 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change