Flat
SM2
2 beds
1 bath
Grange Road, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£3,259
↗ 3%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
36%
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 | £16,380 | £16,626 | £17,041 | £17,467 | £17,991 | £85,506 |
| Total Expenses | £16,136 | £16,206 | £16,291 | £16,377 | £16,472 | £81,482 |
| Profit Before Tax | £244 | £420 | £751 | £1,090 | £1,519 | £4,024 |
| Profit After Tax | £198 | £340 | £608 | £883 | £1,231 | £3,259 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £201 | £343 | £6,908 | £12,129 | £16,195 | £35,776 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change