Flat SM6 2 beds 1 bath

Bute Gardens West, Wallington SM6

London, England · SM6

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£5,498

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,024	£18,294	£18,752	£19,221	£19,797	£94,088
Total Expenses	£17,292	£17,365	£17,454	£17,544	£17,645	£87,300
Profit Before Tax	£732	£929	£1,298	£1,676	£2,152	£6,788
Profit After Tax	£593	£753	£1,051	£1,358	£1,743	£5,498
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£596	£756	£7,852	£13,496	£17,896	£40,596
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	13%	17%	38%

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