Flat
SM1
2 beds
1 bath
Thicket Road, Sutton, Surrey SM1
London, England · SM1
View property listing
Initial Investment
£60,550First YearProfit From Rental Income
£1,144
↗ 2%After 5 Years
Change In Property Value
£20,491
↗ 10%After 5 Years
Return On Investment
36%
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 | £10,908 | £11,072 | £11,348 | £11,632 | £11,981 | £56,941 |
| Total Expenses | £10,966 | £11,029 | £11,099 | £11,172 | £11,249 | £55,515 |
| Profit Before Tax | £-58 | £43 | £249 | £461 | £732 | £1,426 |
| Profit After Tax | £-58 | £35 | £202 | £373 | £593 | £1,144 |
| Change In Property Value | £2 | £2 | £3,970 | £7,087 | £9,430 | £20,491 |
| Net Return | £-56 | £37 | £4,172 | £7,460 | £10,023 | £21,635 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change