Flat
SM2
2 beds
1 bath
Christchurch Park, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£13,637
↗ 15%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
49%
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 | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £15,647 | £15,732 | £15,832 | £15,935 | £16,047 | £79,194 |
| Profit Before Tax | £2,749 | £2,940 | £3,306 | £3,682 | £4,158 | £16,836 |
| Profit After Tax | £2,227 | £2,381 | £2,678 | £2,982 | £3,368 | £13,637 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £2,230 | £2,384 | £8,378 | £13,157 | £16,908 | £43,057 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change