Flat SM2 0 beds 1 bath

Westmoreland Drive, Sutton, Surrey. SM2

London, England · SM2

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£-2,865

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£17,033

↗ 10%After 5 Years

Return On Investment

28%

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	£8,580	£8,709	£8,926	£9,150	£9,424	£44,789
Total Expenses	£9,404	£9,463	£9,528	£9,594	£9,664	£47,654
Profit Before Tax	£-824	£-755	£-602	£-445	£-240	£-2,865
Profit After Tax	£-824	£-755	£-602	£-445	£-240	£-2,865
Change In Property Value	£2	£2	£3,300	£5,891	£7,839	£17,033
Net Return	£-823	£-753	£2,699	£5,446	£7,599	£14,167
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-6%
Total Net Return (%)	-2%	-1%	5%	11%	15%	28%

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