Flat
SM1
2 beds
1 bath
88 Benhill Wood Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£84,400First YearProfit From Rental Income
£2,769
↗ 3%After 5 Years
Change In Property Value
£28,285
↗ 10%After 5 Years
Return On Investment
37%
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 | £14,520 | £14,738 | £15,106 | £15,484 | £15,948 | £75,796 |
| Total Expenses | £14,323 | £14,391 | £14,471 | £14,552 | £14,641 | £72,378 |
| Profit Before Tax | £197 | £347 | £636 | £932 | £1,307 | £3,419 |
| Profit After Tax | £160 | £281 | £515 | £755 | £1,059 | £2,769 |
| Change In Property Value | £3 | £3 | £5,480 | £9,782 | £13,017 | £28,285 |
| Net Return | £162 | £284 | £5,995 | £10,537 | £14,076 | £31,054 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change