Flat SM2 2 beds 1 bath

Christchurch Park, Sutton SM2

London, England · SM2

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£7,285

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

42%

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	£14,304	£14,519	£14,882	£15,254	£15,711	£74,669
Total Expenses	£13,041	£13,079	£13,130	£13,182	£13,243	£65,675
Profit Before Tax	£1,263	£1,440	£1,752	£2,071	£2,468	£8,994
Profit After Tax	£1,023	£1,166	£1,419	£1,678	£1,999	£7,285
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£1,026	£1,169	£6,919	£11,495	£15,064	£35,673
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change