Flat
SM6
1 bed
1 bath
Wallington, Surrey SM6
London, England · SM6
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£8,329
↗ 11%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,720 | £12,911 | £13,104 | £13,432 | £13,768 | £65,935 |
| Total Expenses | £10,994 | £11,063 | £11,123 | £11,198 | £11,274 | £55,653 |
| Profit Before Tax | £1,726 | £1,848 | £1,981 | £2,234 | £2,494 | £10,282 |
| Profit After Tax | £1,398 | £1,497 | £1,605 | £1,810 | £2,020 | £8,329 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £1,400 | £6,297 | £10,173 | £13,211 | £9,963 | £41,044 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change