Flat SM6 2 beds 2 baths

Woodcote Road, Wallington SM6

London, England · SM6

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£4,245

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 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	£16,428	£16,674	£17,091	£17,519	£18,044	£85,756
Total Expenses	£15,942	£16,013	£16,097	£16,184	£16,279	£80,515
Profit Before Tax	£486	£662	£994	£1,335	£1,765	£5,241
Profit After Tax	£394	£536	£805	£1,081	£1,430	£4,245
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£397	£539	£7,005	£12,148	£16,157	£36,246
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	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