Flat
SM6
1 bed
1 bath
Willow Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£9,367
↗ 12%After 5 Years
Change In Property Value
£34,760
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,512 | £13,715 | £13,920 | £14,268 | £14,625 | £70,041 |
| Total Expenses | £11,556 | £11,626 | £11,688 | £11,764 | £11,843 | £58,476 |
| Profit Before Tax | £1,956 | £2,089 | £2,233 | £2,504 | £2,783 | £11,564 |
| Profit After Tax | £1,585 | £1,692 | £1,809 | £2,028 | £2,254 | £9,367 |
| Change In Property Value | £3 | £5,100 | £9,104 | £12,114 | £8,440 | £34,760 |
| Net Return | £1,587 | £6,792 | £10,912 | £14,143 | £10,693 | £44,127 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change