Flat SM6 1 bed 1 bath

Whelan Way, Wallington, Surrey SM6

London, England · SM6

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£1,368

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,720	£12,911	£13,234	£13,564	£13,971	£66,400
Total Expenses	£12,794	£12,859	£12,934	£13,011	£13,095	£64,693
Profit Before Tax	£-74	£52	£299	£553	£877	£1,707
Profit After Tax	£-74	£42	£242	£448	£710	£1,368
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£-72	£44	£5,042	£9,016	£12,112	£26,143
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	17%	36%

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