Flat SM6 1 bed 1 bath

Belmont Road, Wallington SM6

London, England · SM6

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£10,797

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£37,486

↗ 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	£14,580	£14,799	£15,021	£15,396	£15,781	£75,577
Total Expenses	£12,306	£12,378	£12,441	£12,521	£12,602	£62,248
Profit Before Tax	£2,274	£2,421	£2,579	£2,876	£3,179	£13,329
Profit After Tax	£1,842	£1,961	£2,089	£2,329	£2,575	£10,797
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£1,845	£7,461	£11,907	£15,394	£11,677	£48,283
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	57%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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