Flat
SM6
1 bed
1 bath
Beddington Gardens, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£7,291
↗ 11%After 5 Years
Change In Property Value
£30,671
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,928 | £12,107 | £12,289 | £12,596 | £12,911 | £61,830 |
| Total Expenses | £10,432 | £10,500 | £10,559 | £10,632 | £10,706 | £52,829 |
| Profit Before Tax | £1,496 | £1,607 | £1,729 | £1,964 | £2,205 | £9,001 |
| Profit After Tax | £1,212 | £1,302 | £1,401 | £1,591 | £1,786 | £7,291 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £1,214 | £5,802 | £9,433 | £12,280 | £9,233 | £37,961 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change