Flat
SM3
2 beds
1 bath
Ridge Road, Sutton SM3
London, England · SM3
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£34,726
↗ 20%After 5 Years
Change In Property Value
£54,195
↗ 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 | £33,516 | £34,019 | £34,869 | £35,741 | £36,813 | £174,958 |
| Total Expenses | £26,181 | £26,277 | £26,405 | £26,536 | £26,686 | £132,086 |
| Profit Before Tax | £7,335 | £7,741 | £8,464 | £9,205 | £10,127 | £42,872 |
| Profit After Tax | £5,941 | £6,271 | £6,856 | £7,456 | £8,203 | £34,726 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £5,947 | £6,276 | £17,356 | £26,199 | £33,144 | £88,921 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change