Flat
SM6
3 beds
1 bath
Embassy Court, Shotfield, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£4,447
↗ 5%After 5 Years
Change In Property Value
£32,517
↗ 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 | £16,692 | £16,942 | £17,366 | £17,800 | £18,334 | £87,135 |
| Total Expenses | £16,167 | £16,238 | £16,323 | £16,410 | £16,507 | £81,645 |
| Profit Before Tax | £525 | £705 | £1,043 | £1,390 | £1,828 | £5,490 |
| Profit After Tax | £425 | £571 | £845 | £1,126 | £1,480 | £4,447 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £429 | £574 | £7,145 | £12,371 | £16,445 | £36,964 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change