Flat SM6 2 beds 1 bath

Sandy Lane North, Wallington SM6

London, England · SM6

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£5,462

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

39%

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	£15,372	£15,603	£15,993	£16,392	£16,884	£80,244
Total Expenses	£14,565	£14,623	£14,695	£14,768	£14,850	£73,501
Profit Before Tax	£807	£980	£1,298	£1,624	£2,035	£6,743
Profit After Tax	£654	£793	£1,051	£1,316	£1,648	£5,462
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£657	£796	£6,851	£11,669	£15,425	£35,398
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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