Flat SM2 2 beds 2 baths

Albion Road, Sutton SM2

London, England · SM2

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£19,218

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

50%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£18,636	£18,727	£18,838	£18,951	£19,077	£94,229
Profit Before Tax	£3,960	£4,208	£4,670	£5,145	£5,742	£23,726
Profit After Tax	£3,208	£3,408	£3,783	£4,167	£4,651	£19,218
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,211	£3,412	£10,783	£16,663	£21,279	£55,348
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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