Flat SM1 2 beds 1 bath

Homefield Park, Sutton SM1

London, England · SM1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£2,636

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 10%After 5 Years

Return On Investment

37%

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	£14,316	£14,531	£14,894	£15,266	£15,724	£74,731
Total Expenses	£14,144	£14,211	£14,291	£14,372	£14,460	£71,478
Profit Before Tax	£172	£319	£603	£895	£1,264	£3,254
Profit After Tax	£139	£259	£489	£725	£1,024	£2,636
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£142	£261	£5,889	£10,364	£13,851	£30,507
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	17%	37%

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