Flat
SM2
1 bed
1 bath
Delacy Court, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-5,486
↘ -12%After 5 Years
Change In Property Value
£15,484
↗ 10%After 5 Years
Return On Investment
22%
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 | £9,684 | £9,829 | £10,075 | £10,327 | £10,637 | £50,552 |
| Total Expenses | £10,985 | £11,093 | £11,205 | £11,319 | £11,437 | £56,037 |
| Profit Before Tax | £-1,301 | £-1,263 | £-1,130 | £-992 | £-800 | £-5,486 |
| Profit After Tax | £-1,301 | £-1,263 | £-1,130 | £-992 | £-800 | £-5,486 |
| Change In Property Value | £2 | £2 | £3,000 | £5,355 | £7,126 | £15,484 |
| Net Return | £-1,299 | £-1,262 | £1,870 | £4,363 | £6,326 | £9,999 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change