Flat
SM6
2 beds
2 baths
Elles House, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£5,901
↗ 5%After 5 Years
Change In Property Value
£36,130
↗ 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 | £18,552 | £18,830 | £19,301 | £19,784 | £20,377 | £96,844 |
| Total Expenses | £17,741 | £17,815 | £17,905 | £17,997 | £18,099 | £89,559 |
| Profit Before Tax | £811 | £1,015 | £1,396 | £1,786 | £2,278 | £7,285 |
| Profit After Tax | £657 | £822 | £1,131 | £1,447 | £1,845 | £5,901 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £660 | £826 | £8,131 | £13,942 | £18,472 | £42,031 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change