Flat SM6 3 beds 2 baths

Manor Road, Arc Apartments SM6

London, England · SM6

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£11,023

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,176	£25,554	£26,192	£26,847	£27,653	£131,422
Total Expenses	£23,363	£23,447	£23,554	£23,663	£23,786	£117,814
Profit Before Tax	£1,813	£2,107	£2,639	£3,184	£3,866	£13,609
Profit After Tax	£1,468	£1,706	£2,137	£2,579	£3,132	£11,023
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£1,473	£1,711	£11,637	£19,537	£25,698	£60,056
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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