Flat SM6 2 beds 1 bath

Sandy Lane North, Wallington SM6

London, England · SM6

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£19,062

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

54%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£15,361	£15,425	£15,507	£15,591	£15,685	£77,570
Profit Before Tax	£4,007	£4,233	£4,643	£5,063	£5,588	£23,533
Profit After Tax	£3,245	£3,429	£3,761	£4,101	£4,526	£19,062
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£3,248	£3,432	£9,761	£14,811	£18,778	£50,031
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change