Flat SM1 1 bed 1 bath

Benhill Road, Sutton SM1

London, England · SM1

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£14,076

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£22,194

↗ 10%After 5 Years

Return On Investment

55%

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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£12,030	£12,099	£12,180	£12,263	£12,353	£60,924
Profit Before Tax	£2,970	£3,126	£3,426	£3,733	£4,122	£17,378
Profit After Tax	£2,406	£2,532	£2,775	£3,024	£3,339	£14,076
Change In Property Value	£2	£2	£4,300	£7,676	£10,214	£22,194
Net Return	£2,408	£2,535	£7,075	£10,700	£13,553	£36,270
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

Net Return Over 5 Years

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