Flat
SM1
2 beds
2 baths
Tavernelle House, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£937
↗ 1%After 5 Years
Change In Property Value
£39,227
↗ 10%After 5 Years
Return On Investment
33%
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 | £20,136 | £20,438 | £20,949 | £21,473 | £22,117 | £105,113 |
| Total Expenses | £20,523 | £20,632 | £20,757 | £20,885 | £21,022 | £103,820 |
| Profit Before Tax | £-387 | £-194 | £192 | £588 | £1,094 | £1,293 |
| Profit After Tax | £-387 | £-194 | £155 | £476 | £887 | £937 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £-383 | £-190 | £7,756 | £14,042 | £18,939 | £40,164 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change