Flat
SM2
2 beds
1 bath
Two Bedroom Flat For Sale, Albion Road, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£100,465First YearProfit From Rental Income
£7,084
↗ 7%After 5 Years
Change In Property Value
£33,023
↗ 10%After 5 Years
Return On Investment
40%
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 | £17,592 | £17,856 | £18,302 | £18,760 | £19,323 | £91,833 |
| Total Expenses | £16,451 | £16,524 | £16,611 | £16,701 | £16,800 | £83,087 |
| Profit Before Tax | £1,141 | £1,332 | £1,691 | £2,059 | £2,523 | £8,746 |
| Profit After Tax | £924 | £1,079 | £1,370 | £1,668 | £2,044 | £7,084 |
| Change In Property Value | £3 | £3 | £6,398 | £11,421 | £15,198 | £33,023 |
| Net Return | £927 | £1,082 | £7,768 | £13,088 | £17,241 | £40,107 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change