Flat
SM1
2 beds
1 bath
Benhill Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£2,187
↗ 3%After 5 Years
Change In Property Value
£26,839
↗ 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 | £13,776 | £13,983 | £14,332 | £14,691 | £15,131 | £71,913 |
| Total Expenses | £13,693 | £13,760 | £13,838 | £13,917 | £14,004 | £69,212 |
| Profit Before Tax | £83 | £223 | £495 | £773 | £1,127 | £2,701 |
| Profit After Tax | £67 | £181 | £401 | £626 | £913 | £2,187 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £70 | £183 | £5,601 | £9,908 | £13,265 | £29,027 |
| 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