Flat
SM1
1 bed
1 bath
Benhill Wood Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£5,861
↗ 9%After 5 Years
Change In Property Value
£27,944
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,860 | £11,023 | £11,188 | £11,468 | £11,755 | £56,294 |
| Total Expenses | £9,682 | £9,748 | £9,806 | £9,875 | £9,947 | £49,058 |
| Profit Before Tax | £1,178 | £1,275 | £1,383 | £1,592 | £1,808 | £7,236 |
| Profit After Tax | £954 | £1,033 | £1,120 | £1,290 | £1,464 | £5,861 |
| Change In Property Value | £2 | £4,100 | £7,319 | £9,739 | £6,785 | £27,944 |
| Net Return | £956 | £5,133 | £8,438 | £11,029 | £8,249 | £33,805 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change