Terraced SM1 3 beds 2 baths

Benhill Road, Sutton SM1

London, England · SM1

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£28,880

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 14%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,996	£22,326	£22,661	£23,227	£23,808	£114,018
Total Expenses	£15,570	£15,615	£15,659	£15,726	£15,795	£78,364
Profit Before Tax	£6,426	£6,711	£7,002	£7,501	£8,013	£35,654
Profit After Tax	£5,205	£5,436	£5,672	£6,076	£6,491	£28,880
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£5,209	£13,436	£19,952	£25,079	£19,729	£83,405
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	16%	20%	15%	65%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change