Flat
SM6
2 beds
1 bath
Woodcote Mews, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£7,637
↗ 11%After 5 Years
Change In Property Value
£31,352
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,192 | £12,375 | £12,561 | £12,875 | £13,196 | £63,198 |
| Total Expenses | £10,619 | £10,688 | £10,747 | £10,821 | £10,895 | £53,770 |
| Profit Before Tax | £1,573 | £1,687 | £1,813 | £2,054 | £2,301 | £9,428 |
| Profit After Tax | £1,274 | £1,367 | £1,469 | £1,664 | £1,864 | £7,637 |
| Change In Property Value | £2 | £4,600 | £8,211 | £10,927 | £7,612 | £31,352 |
| Net Return | £1,276 | £5,967 | £9,680 | £12,590 | £9,476 | £38,989 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change