Flat
SM1
2 beds
1 bath
Benhill Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£9,713
↗ 12%After 5 Years
Change In Property Value
£35,442
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,776 | £13,983 | £14,192 | £14,547 | £14,911 | £71,409 |
| Total Expenses | £11,743 | £11,814 | £11,876 | £11,953 | £12,032 | £59,418 |
| Profit Before Tax | £2,033 | £2,169 | £2,317 | £2,594 | £2,879 | £11,991 |
| Profit After Tax | £1,647 | £1,757 | £1,876 | £2,101 | £2,332 | £9,713 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £1,649 | £6,957 | £11,159 | £14,453 | £10,937 | £45,155 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change