Flat
SM6
1 bed
1 bath
Stafford Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£11,143
↗ 13%After 5 Years
Change In Property Value
£38,168
↗ 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 | £14,844 | £15,067 | £15,293 | £15,675 | £16,067 | £76,945 |
| Total Expenses | £12,493 | £12,566 | £12,629 | £12,709 | £12,791 | £63,189 |
| Profit Before Tax | £2,351 | £2,501 | £2,663 | £2,966 | £3,276 | £13,756 |
| Profit After Tax | £1,904 | £2,026 | £2,157 | £2,402 | £2,653 | £11,143 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £1,907 | £7,626 | £12,153 | £15,704 | £11,920 | £49,311 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| 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