Flat
SM6
1 bed
1 bath
Manor Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£4,823
↗ 8%After 5 Years
Change In Property Value
£25,900
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,068 | £10,219 | £10,372 | £10,632 | £10,897 | £52,188 |
| Total Expenses | £9,120 | £9,185 | £9,241 | £9,309 | £9,378 | £46,234 |
| Profit Before Tax | £948 | £1,034 | £1,131 | £1,322 | £1,519 | £5,954 |
| Profit After Tax | £768 | £837 | £916 | £1,071 | £1,230 | £4,823 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,900 |
| Net Return | £770 | £4,637 | £7,699 | £10,097 | £7,519 | £30,722 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change