Flat SM6 2 beds 1 bath

Cavalier Close, Wallington SM6

London, England · SM6

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£3,440

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,372	£15,603	£15,993	£16,392	£16,884	£80,244
Total Expenses	£15,043	£15,112	£15,194	£15,278	£15,370	£75,996
Profit Before Tax	£329	£491	£799	£1,115	£1,515	£4,248
Profit After Tax	£267	£397	£647	£903	£1,227	£3,440
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£269	£400	£6,447	£11,256	£15,004	£33,377
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	13%	17%	37%

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