Flat
SM1
2 beds
1 bath
Grennell Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£7,309
↗ 6%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
38%
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 | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £19,315 | £19,391 | £19,486 | £19,583 | £19,691 | £97,467 |
| Profit Before Tax | £1,085 | £1,315 | £1,737 | £2,171 | £2,716 | £9,024 |
| Profit After Tax | £879 | £1,065 | £1,407 | £1,759 | £2,200 | £7,309 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £883 | £1,069 | £9,107 | £15,503 | £20,490 | £47,052 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change