Flat SM1 1 bed 1 bath

Benhill Wood Road, Sutton SM1

London, England · SM1

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£13,400

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£21,162

↗ 10%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£11,573	£11,641	£11,720	£11,802	£11,891	£58,627
Profit Before Tax	£2,827	£2,975	£3,261	£3,554	£3,926	£16,543
Profit After Tax	£2,290	£2,410	£2,641	£2,879	£3,180	£13,400
Change In Property Value	£2	£2	£4,100	£7,319	£9,739	£21,162
Net Return	£2,292	£2,412	£6,741	£10,197	£12,919	£34,562
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	21%	55%

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