Flat
SM2
2 beds
1 bath
Brighton Road, Sutton, Surrey SM2
London, England · SM2
View property listing
Initial Investment
£53,650First YearProfit From Rental Income
£6,449
↗ 12%After 5 Years
Change In Property Value
£18,117
↗ 10%After 5 Years
Return On Investment
46%
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 | £11,328 | £11,498 | £11,785 | £12,080 | £12,442 | £59,134 |
| Total Expenses | £10,096 | £10,159 | £10,230 | £10,304 | £10,383 | £51,171 |
| Profit Before Tax | £1,232 | £1,339 | £1,555 | £1,776 | £2,060 | £7,962 |
| Profit After Tax | £998 | £1,085 | £1,259 | £1,439 | £1,668 | £6,449 |
| Change In Property Value | £2 | £2 | £3,510 | £6,265 | £8,338 | £18,117 |
| Net Return | £1,000 | £1,086 | £4,770 | £7,704 | £10,006 | £24,566 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change