Flat
SM2
1 bed
1 bath
Blackbush Close, Sutton, Surrey SM2
London, England · SM2
View property listing
Initial Investment
£46,600First YearProfit From Rental Income
£-3,444
↘ -7%After 5 Years
Change In Property Value
£15,691
↗ 10%After 5 Years
Return On Investment
26%
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 | £7,908 | £8,027 | £8,227 | £8,433 | £8,686 | £41,281 |
| Total Expenses | £8,821 | £8,879 | £8,942 | £9,007 | £9,075 | £44,724 |
| Profit Before Tax | £-913 | £-853 | £-715 | £-574 | £-389 | £-3,444 |
| Profit After Tax | £-913 | £-853 | £-715 | £-574 | £-389 | £-3,444 |
| Change In Property Value | £2 | £2 | £3,040 | £5,427 | £7,221 | £15,691 |
| Net Return | £-912 | £-851 | £2,325 | £4,853 | £6,832 | £12,247 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change