Flat SM6 2 beds 2 baths

Elles House, Wallington SM6

London, England · SM6

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£14,257

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 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	£17,220	£17,478	£17,740	£18,184	£18,639	£89,261
Total Expenses	£14,179	£14,255	£14,322	£14,408	£14,496	£71,660
Profit Before Tax	£3,041	£3,224	£3,419	£3,776	£4,142	£17,602
Profit After Tax	£2,463	£2,611	£2,769	£3,058	£3,355	£14,257
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£2,467	£9,111	£14,372	£18,498	£14,112	£58,559
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
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