Flat
SM2
0 beds
1 bath
Overton Road, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-3,995
↘ -9%After 5 Years
Change In Property Value
£14,452
↗ 10%After 5 Years
Return On Investment
24%
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 | £7,284 | £7,393 | £7,578 | £7,768 | £8,001 | £38,023 |
| Total Expenses | £8,283 | £8,340 | £8,401 | £8,464 | £8,530 | £42,018 |
| Profit Before Tax | £-999 | £-947 | £-823 | £-697 | £-529 | £-3,995 |
| Profit After Tax | £-999 | £-947 | £-823 | £-697 | £-529 | £-3,995 |
| Change In Property Value | £1 | £1 | £2,800 | £4,998 | £6,651 | £14,452 |
| Net Return | £-997 | £-945 | £1,977 | £4,302 | £6,122 | £10,457 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change