Flat SM6 2 beds 2 baths

Woodcote Road, Wallington SM6

London, England · SM6

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£13,565

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£42,939

↗ 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	£16,692	£16,942	£17,197	£17,626	£18,067	£86,524
Total Expenses	£13,804	£13,879	£13,946	£14,031	£14,117	£69,777
Profit Before Tax	£2,888	£3,063	£3,251	£3,596	£3,950	£16,747
Profit After Tax	£2,339	£2,481	£2,633	£2,913	£3,199	£13,565
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£2,342	£8,781	£13,879	£17,877	£13,625	£56,504
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
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