Terraced
SM6
2 beds
1 bath
Melbourne Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£25,794
↗ 23%After 5 Years
Change In Property Value
£49,073
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,800 | £20,097 | £20,398 | £20,908 | £21,431 | £102,635 |
| Total Expenses | £14,063 | £14,105 | £14,146 | £14,207 | £14,270 | £70,791 |
| Profit Before Tax | £5,737 | £5,992 | £6,253 | £6,701 | £7,161 | £31,844 |
| Profit After Tax | £4,647 | £4,853 | £5,065 | £5,428 | £5,801 | £25,794 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £4,651 | £12,053 | £17,917 | £22,531 | £17,715 | £74,867 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change