Flat SM1 2 beds 1 bath

3 Crown Road, Sutton SM1

London, England · SM1

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£4,151

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

39%

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	£14,292	£14,506	£14,869	£15,241	£15,698	£74,606
Total Expenses	£13,745	£13,812	£13,891	£13,972	£14,061	£69,481
Profit Before Tax	£547	£694	£978	£1,268	£1,637	£5,125
Profit After Tax	£443	£562	£792	£1,027	£1,326	£4,151
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£446	£565	£5,992	£10,310	£13,678	£30,991
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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