Flat SM1 2 beds 1 bath

88 Benhill Wood Road, Sutton SM1

London, England · SM1

Initial Investment

First Year

£84,400First Year

Profit From Rental Income

After 5 Years

£4,824

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£28,285

↗ 10%After 5 Years

Return On Investment

39%

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	£15,060	£15,286	£15,668	£16,060	£16,542	£78,615
Total Expenses	£14,377	£14,446	£14,527	£14,610	£14,701	£72,660
Profit Before Tax	£683	£840	£1,141	£1,450	£1,841	£5,956
Profit After Tax	£553	£681	£924	£1,174	£1,491	£4,824
Change In Property Value	£3	£3	£5,480	£9,782	£13,017	£28,285
Net Return	£556	£683	£6,405	£10,956	£14,508	£33,109
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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