Flat
SM6
2 beds
1 bath
Marchmont Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£96,475First YearProfit From Rental Income
£13,142
↗ 14%After 5 Years
Change In Property Value
£42,053
↗ 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 | £16,356 | £16,601 | £16,850 | £17,272 | £17,703 | £84,783 |
| Total Expenses | £13,562 | £13,636 | £13,702 | £13,786 | £13,872 | £68,558 |
| Profit Before Tax | £2,794 | £2,965 | £3,148 | £3,486 | £3,832 | £16,225 |
| Profit After Tax | £2,263 | £2,402 | £2,550 | £2,823 | £3,104 | £13,142 |
| Change In Property Value | £3 | £6,170 | £11,014 | £14,656 | £10,210 | £42,053 |
| Net Return | £2,267 | £8,572 | £13,564 | £17,479 | £13,314 | £55,195 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| 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