Terraced
SM6
1 bed
1 bath
Bloxworth Close, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£25,011
↗ 23%After 5 Years
Change In Property Value
£47,710
↗ 14%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,248 | £19,537 | £19,830 | £20,326 | £20,834 | £99,774 |
| Total Expenses | £13,686 | £13,727 | £13,767 | £13,827 | £13,888 | £68,896 |
| Profit Before Tax | £5,562 | £5,809 | £6,063 | £6,499 | £6,945 | £30,878 |
| Profit After Tax | £4,505 | £4,706 | £4,911 | £5,264 | £5,626 | £25,011 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £4,509 | £11,706 | £17,406 | £21,891 | £17,209 | £72,721 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change