Flat
SM2
0 beds
1 bath
Overton Road, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£60,850First YearProfit From Rental Income
£-1,253
↘ -2%After 5 Years
Change In Property Value
£20,594
↗ 10%After 5 Years
Return On Investment
32%
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 | £10,380 | £10,536 | £10,799 | £11,069 | £11,401 | £54,185 |
| Total Expenses | £10,953 | £11,015 | £11,084 | £11,155 | £11,231 | £55,438 |
| Profit Before Tax | £-573 | £-479 | £-285 | £-86 | £170 | £-1,253 |
| Profit After Tax | £-573 | £-479 | £-285 | £-86 | £170 | £-1,253 |
| Change In Property Value | £2 | £2 | £3,990 | £7,122 | £9,478 | £20,594 |
| Net Return | £-571 | £-477 | £3,705 | £7,036 | £9,648 | £19,342 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change