Flat
SM6
1 bed
1 bath
Elles House, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£11,835
↗ 13%After 5 Years
Change In Property Value
£39,531
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,372 | £15,603 | £15,837 | £16,233 | £16,638 | £79,682 |
| Total Expenses | £12,868 | £12,941 | £13,005 | £13,087 | £13,170 | £65,071 |
| Profit Before Tax | £2,504 | £2,662 | £2,831 | £3,146 | £3,468 | £14,611 |
| Profit After Tax | £2,028 | £2,156 | £2,293 | £2,548 | £2,809 | £11,835 |
| Change In Property Value | £3 | £5,800 | £10,353 | £13,777 | £9,598 | £39,531 |
| Net Return | £2,031 | £7,956 | £12,646 | £16,325 | £12,407 | £51,366 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change