Flat SM2 2 beds 1 bath

Ventnor Road, Sutton SM2

London, England · SM2

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£21,303

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

54%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£16,493	£16,559	£16,645	£16,732	£16,831	£83,260
Profit Before Tax	£4,495	£4,744	£5,191	£5,649	£6,221	£26,300
Profit After Tax	£3,641	£3,842	£4,205	£4,576	£5,039	£21,303
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£3,644	£3,846	£10,705	£16,179	£20,479	£54,852
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change