Flat
SM2
1 bed
1 bath
Albion Road, Sutton, Surrey SM2
London, England · SM2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£15,979
↗ 20%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
54%
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 | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £14,056 | £14,128 | £14,215 | £14,304 | £14,402 | £71,104 |
| Profit Before Tax | £3,345 | £3,533 | £3,888 | £4,251 | £4,710 | £19,727 |
| Profit After Tax | £2,709 | £2,862 | £3,149 | £3,444 | £3,815 | £15,979 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £2,712 | £2,865 | £8,349 | £12,726 | £16,167 | £42,818 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change