Flat SW6 1 bed 1 bath

Michael Road, London SW6

London, England · SW6

Initial Investment

First Year

£252,925First Year

Profit From Rental Income

After 5 Years

£12,983

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£102,985

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,728	£32,204	£32,687	£33,504	£34,342	£164,465
Total Expenses	£29,481	£29,579	£29,668	£29,791	£29,918	£148,437
Profit Before Tax	£2,247	£2,625	£3,019	£3,713	£4,424	£16,028
Profit After Tax	£1,820	£2,127	£2,445	£3,007	£3,583	£12,983
Change In Property Value	£8	£15,110	£26,972	£35,892	£25,004	£102,985
Net Return	£1,828	£17,237	£29,417	£38,899	£28,588	£115,968
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%

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