Flat
SM3
2 beds
1 bath
Fitznell Court, Sutton SM3
London, England · SM3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£14,518
↗ 12%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
44%
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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £21,409 | £21,540 | £21,689 | £21,842 | £22,007 | £108,487 |
| Profit Before Tax | £2,807 | £3,040 | £3,504 | £3,981 | £4,591 | £17,923 |
| Profit After Tax | £2,274 | £2,462 | £2,839 | £3,225 | £3,719 | £14,518 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,278 | £2,466 | £10,339 | £16,613 | £21,534 | £53,229 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change