Flat SM6 1 bed 1 bath

Stafford Road, Wallington SM6

London, England · SM6

Initial Investment

First Year

£78,625First Year

Profit From Rental Income

After 5 Years

£9,540

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£35,101

↗ 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	£13,644	£13,849	£14,056	£14,408	£14,768	£70,725
Total Expenses	£11,649	£11,720	£11,782	£11,859	£11,937	£58,947
Profit Before Tax	£1,995	£2,129	£2,275	£2,549	£2,831	£11,778
Profit After Tax	£1,616	£1,724	£1,842	£2,065	£2,293	£9,540
Change In Property Value	£3	£5,150	£9,193	£12,233	£8,522	£35,101
Net Return	£1,618	£6,874	£11,035	£14,298	£10,815	£44,641
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
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