Flat SM6 1 bed 1 bath

Elles House, Wallington SM6

London, England · SM6

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£1,785

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 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	£13,248	£13,447	£13,783	£14,127	£14,551	£69,156
Total Expenses	£13,244	£13,309	£13,386	£13,464	£13,549	£66,953
Profit Before Tax	£4	£137	£397	£663	£1,002	£2,204
Profit After Tax	£4	£111	£321	£537	£812	£1,785
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£6	£114	£5,322	£9,462	£12,688	£27,592
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