Flat
SM6
1 bed
1 bath
Foxglove Way, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£6,944
↗ 10%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,664 | £11,839 | £12,017 | £12,317 | £12,625 | £60,461 |
| Total Expenses | £10,245 | £10,312 | £10,371 | £10,443 | £10,516 | £51,888 |
| Profit Before Tax | £1,419 | £1,527 | £1,645 | £1,874 | £2,108 | £8,573 |
| Profit After Tax | £1,149 | £1,237 | £1,333 | £1,518 | £1,708 | £6,944 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £1,152 | £5,637 | £9,187 | £11,969 | £8,989 | £36,934 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change