Flat
SM6
1 bed
1 bath
Stafford Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£11,489
↗ 13%After 5 Years
Change In Property Value
£38,850
↗ 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 | £15,108 | £15,335 | £15,565 | £15,954 | £16,353 | £78,314 |
| Total Expenses | £12,681 | £12,753 | £12,817 | £12,898 | £12,981 | £64,130 |
| Profit Before Tax | £2,427 | £2,581 | £2,747 | £3,056 | £3,372 | £14,184 |
| Profit After Tax | £1,966 | £2,091 | £2,225 | £2,475 | £2,731 | £11,489 |
| Change In Property Value | £3 | £5,700 | £10,175 | £13,539 | £9,433 | £38,850 |
| Net Return | £1,969 | £7,791 | £12,400 | £16,015 | £12,164 | £50,338 |
| 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