Flat
SM3
1 bed
1 bath
London Road, Cheam, Sutton SM3
London, England · SM3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£441
↗ 1%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
35%
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 | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £11,015 | £11,077 | £11,148 | £11,220 | £11,297 | £55,756 |
| Profit Before Tax | £-215 | £-115 | £88 | £297 | £566 | £621 |
| Profit After Tax | £-215 | £-115 | £72 | £241 | £458 | £441 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-213 | £-113 | £4,072 | £7,381 | £9,960 | £21,086 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change