Flat
SM2
1 bed
1 bath
Upper Mulgrave Road, Cheam, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-2,176
↘ -4%After 5 Years
Change In Property Value
£18,581
↗ 10%After 5 Years
Return On Investment
30%
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 | £9,360 | £9,500 | £9,738 | £9,981 | £10,281 | £48,860 |
| Total Expenses | £10,078 | £10,138 | £10,204 | £10,272 | £10,345 | £51,037 |
| Profit Before Tax | £-718 | £-637 | £-466 | £-291 | £-64 | £-2,176 |
| Profit After Tax | £-718 | £-637 | £-466 | £-291 | £-64 | £-2,176 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £-716 | £-635 | £3,134 | £6,135 | £8,487 | £16,405 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change