Flat
SM2
1 bed
1 bath
Walnut Mews, Sutton, Surrey SM2
London, England · SM2
View property listing
Initial Investment
£52,600First YearProfit From Rental Income
£-2,563
↘ -5%After 5 Years
Change In Property Value
£17,755
↗ 10%After 5 Years
Return On Investment
29%
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 | £8,940 | £9,074 | £9,301 | £9,533 | £9,819 | £46,668 |
| Total Expenses | £9,718 | £9,778 | £9,843 | £9,910 | £9,982 | £49,231 |
| Profit Before Tax | £-778 | £-703 | £-542 | £-377 | £-162 | £-2,563 |
| Profit After Tax | £-778 | £-703 | £-542 | £-377 | £-162 | £-2,563 |
| Change In Property Value | £2 | £2 | £3,440 | £6,141 | £8,171 | £17,755 |
| Net Return | £-776 | £-702 | £2,898 | £5,764 | £8,009 | £15,193 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change