Flat SM6 1 bed 1 bath

Whelan Way, Wallington, Surrey SM6

London, England · SM6

Initial Investment

First Year

£48,700First Year

Profit From Rental Income

After 5 Years

£2,650

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£21,674

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,424	£8,550	£8,679	£8,896	£9,118	£43,667
Total Expenses	£7,958	£8,021	£8,075	£8,138	£8,203	£40,395
Profit Before Tax	£466	£529	£604	£757	£915	£3,271
Profit After Tax	£377	£429	£489	£613	£741	£2,650
Change In Property Value	£2	£3,180	£5,676	£7,554	£5,262	£21,674
Net Return	£379	£3,609	£6,166	£8,167	£6,003	£24,324
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	7%	13%	17%	12%	50%

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