Flat SM6 1 bed 1 bath

Stafford Road, Wallington SM6

London, England · SM6

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£3,038

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,844	£15,067	£15,443	£15,829	£16,304	£77,488
Total Expenses	£14,593	£14,662	£14,742	£14,825	£14,915	£73,737
Profit Before Tax	£251	£405	£701	£1,005	£1,389	£3,751
Profit After Tax	£203	£328	£568	£814	£1,125	£3,038
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£206	£331	£6,168	£10,810	£14,427	£31,942
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	12%	17%	37%

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