Flat
SM6
1 bed
1 bath
Mollison Drive, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£12,527
↗ 13%After 5 Years
Change In Property Value
£40,894
↗ 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 | £15,900 | £16,138 | £16,381 | £16,790 | £17,210 | £82,419 |
| Total Expenses | £13,243 | £13,316 | £13,382 | £13,464 | £13,549 | £66,954 |
| Profit Before Tax | £2,658 | £2,822 | £2,999 | £3,326 | £3,661 | £15,465 |
| Profit After Tax | £2,153 | £2,286 | £2,429 | £2,694 | £2,965 | £12,527 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £2,156 | £8,286 | £13,139 | £16,946 | £12,894 | £53,421 |
| Return From Rental Income (%) | 2% | 2% | 3% | 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