Flat SW6 2 beds 2 baths

Maltings Place, London SW6

London, England · SW6

Initial Investment

First Year

£214,250First Year

Profit From Rental Income

After 5 Years

£9,878

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£87,923

↗ 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	£27,096	£27,502	£27,915	£28,613	£29,328	£140,454
Total Expenses	£25,462	£25,553	£25,635	£25,747	£25,861	£128,259
Profit Before Tax	£1,634	£1,949	£2,280	£2,866	£3,467	£12,195
Profit After Tax	£1,323	£1,579	£1,846	£2,321	£2,808	£9,878
Change In Property Value	£6	£12,900	£23,027	£30,642	£21,347	£87,923
Net Return	£1,330	£14,479	£24,873	£32,963	£24,156	£97,801
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