Flat
SM6
1 bed
1 bath
Hinton Road, Wallington, Surrey SM6
London, England · SM6
View property listing
Initial Investment
£34,750First YearProfit From Rental Income
£-724
↘ -2%After 5 Years
Change In Property Value
£15,335
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,964 | £6,053 | £6,144 | £6,298 | £6,455 | £30,915 |
| Total Expenses | £6,216 | £6,275 | £6,325 | £6,382 | £6,441 | £31,639 |
| Profit Before Tax | £-252 | £-222 | £-181 | £-84 | £15 | £-724 |
| Profit After Tax | £-252 | £-222 | £-181 | £-84 | £15 | £-724 |
| Change In Property Value | £1 | £2,250 | £4,016 | £5,345 | £3,723 | £15,335 |
| Net Return | £-251 | £2,028 | £3,835 | £5,260 | £3,738 | £14,611 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change