Detached SM6 4 beds 2 baths

Woodmansterne Lane, South Wallington SM6

London, England · SM6

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£87,245

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£144,520

↗ 10%After 5 Years

Return On Investment

46%

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	£82,596	£83,835	£85,931	£88,079	£90,721	£431,162
Total Expenses	£64,305	£64,440	£64,660	£64,886	£65,161	£323,452
Profit Before Tax	£18,291	£19,395	£21,270	£23,193	£25,560	£107,710
Profit After Tax	£14,816	£15,710	£17,229	£18,786	£20,704	£87,245
Change In Property Value	£14	£14	£28,001	£49,981	£66,510	£144,520
Net Return	£14,830	£15,724	£45,230	£68,767	£87,214	£231,765
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	14%	17%	46%

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