Flat SM6 2 beds 1 bath

Stafford Road, Wallington SM6

London, England · SM6

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£7,959

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£21,204	£21,522	£22,060	£22,612	£23,290	£110,688
Total Expenses	£19,990	£20,068	£20,165	£20,264	£20,374	£100,862
Profit Before Tax	£1,214	£1,454	£1,895	£2,348	£2,915	£9,826
Profit After Tax	£983	£1,178	£1,535	£1,902	£2,362	£7,959
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£987	£1,182	£9,535	£16,182	£21,365	£49,250
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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