Flat
SM6
1 bed
1 bath
Harcourt Avenue, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£7,983
↗ 11%After 5 Years
Change In Property Value
£32,034
↗ 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 | £12,456 | £12,643 | £12,832 | £13,153 | £13,482 | £64,567 |
| Total Expenses | £10,807 | £10,875 | £10,935 | £11,009 | £11,085 | £54,712 |
| Profit Before Tax | £1,649 | £1,767 | £1,897 | £2,144 | £2,397 | £9,855 |
| Profit After Tax | £1,336 | £1,432 | £1,537 | £1,737 | £1,942 | £7,983 |
| Change In Property Value | £2 | £4,700 | £8,390 | £11,164 | £7,778 | £32,034 |
| Net Return | £1,338 | £6,132 | £9,926 | £12,901 | £9,720 | £40,016 |
| 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