Flat
SM2
1 bed
1 bath
Mulgrave Road, Sutton, Surrey SM2
London, England · SM2
View property listing
Initial Investment
£40,750First YearProfit From Rental Income
£2,810
↗ 7%After 5 Years
Change In Property Value
£13,678
↗ 10%After 5 Years
Return On Investment
40%
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 | £8,556 | £8,684 | £8,901 | £9,124 | £9,398 | £44,663 |
| Total Expenses | £8,113 | £8,171 | £8,236 | £8,302 | £8,372 | £41,194 |
| Profit Before Tax | £443 | £513 | £665 | £822 | £1,026 | £3,469 |
| Profit After Tax | £359 | £416 | £539 | £666 | £831 | £2,810 |
| Change In Property Value | £1 | £1 | £2,650 | £4,730 | £6,295 | £13,678 |
| Net Return | £361 | £417 | £3,189 | £5,396 | £7,125 | £16,488 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change