Flat SM3 4 beds 1 bath

Palmer Avenue, Cheam, Sutton SM3

London, England · SM3

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£53,234

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

52%

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	£47,880	£48,598	£49,813	£51,058	£52,590	£249,940
Total Expenses	£36,544	£36,662	£36,827	£36,995	£37,191	£184,219
Profit Before Tax	£11,336	£11,936	£12,987	£14,064	£15,399	£65,722
Profit After Tax	£9,182	£9,668	£10,519	£11,391	£12,474	£53,234
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£9,189	£9,676	£25,519	£38,167	£48,104	£130,656
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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