Flat
SM1
3 beds
1 bath
Oakhill Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£6,303
↗ 6%After 5 Years
Change In Property Value
£37,162
↗ 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 | £19,080 | £19,366 | £19,850 | £20,347 | £20,957 | £99,600 |
| Total Expenses | £18,191 | £18,266 | £18,357 | £18,450 | £18,554 | £91,818 |
| Profit Before Tax | £889 | £1,101 | £1,493 | £1,896 | £2,403 | £7,782 |
| Profit After Tax | £720 | £891 | £1,210 | £1,536 | £1,946 | £6,303 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £724 | £895 | £8,410 | £14,388 | £19,049 | £43,466 |
| 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