Flat SM6 0 beds 1 bath

Violet Close, Wallington SM6

London, England · SM6

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£971

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£18,402

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,152	£7,259	£7,368	£7,552	£7,741	£37,073
Total Expenses	£7,059	£7,120	£7,171	£7,232	£7,293	£35,875
Profit Before Tax	£93	£140	£197	£321	£448	£1,198
Profit After Tax	£75	£113	£159	£260	£363	£971
Change In Property Value	£1	£2,700	£4,820	£6,413	£4,468	£18,402
Net Return	£77	£2,813	£4,979	£6,673	£4,831	£19,373
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

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