Flat
SM3
2 beds
2 baths
London Road, Cheam, Sutton SM3
London, England · SM3
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-4,911
↘ -16%After 5 Years
Change In Property Value
£10,323
↗ 10%After 5 Years
Return On Investment
17%
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 | £5,400 | £5,481 | £5,618 | £5,758 | £5,931 | £28,189 |
| Total Expenses | £6,508 | £6,562 | £6,618 | £6,676 | £6,736 | £33,100 |
| Profit Before Tax | £-1,108 | £-1,081 | £-1,000 | £-918 | £-805 | £-4,911 |
| Profit After Tax | £-1,108 | £-1,081 | £-1,000 | £-918 | £-805 | £-4,911 |
| Change In Property Value | £1 | £1 | £2,000 | £3,570 | £4,751 | £10,323 |
| Net Return | £-1,107 | £-1,080 | £1,000 | £2,652 | £3,946 | £5,412 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 9% | 13% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change