Flat SM6 2 beds 2 baths

London Road, Wallington SM6

London, England · SM6

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£16,033

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£47,710

↗ 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	£18,552	£18,830	£19,113	£19,591	£20,080	£96,166
Total Expenses	£15,116	£15,194	£15,264	£15,353	£15,445	£76,372
Profit Before Tax	£3,436	£3,636	£3,849	£4,237	£4,636	£19,794
Profit After Tax	£2,783	£2,945	£3,118	£3,432	£3,755	£16,033
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£2,786	£9,945	£15,613	£20,060	£15,339	£63,743
Return From Rental Income (%)	3%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	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