Flat
SM2
5 beds
3 baths
Sutton, Surrey SM2
London, England · SM2
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£95,268
↗ 25%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
55%
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 | £73,704 | £74,810 | £76,680 | £78,597 | £80,955 | £384,745 |
| Total Expenses | £53,013 | £53,169 | £53,399 | £53,635 | £53,913 | £267,130 |
| Profit Before Tax | £20,691 | £21,640 | £23,280 | £24,962 | £27,041 | £117,615 |
| Profit After Tax | £16,760 | £17,528 | £18,857 | £20,219 | £21,903 | £95,268 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £16,771 | £17,539 | £40,858 | £59,490 | £74,162 | £208,819 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 19% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change