Flat
SM6
1 bed
1 bath
Shirley Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£5,521
↗ 9%After 5 Years
Change In Property Value
£27,256
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,596 | £10,755 | £10,916 | £11,189 | £11,469 | £54,925 |
| Total Expenses | £9,493 | £9,559 | £9,616 | £9,685 | £9,756 | £48,109 |
| Profit Before Tax | £1,103 | £1,196 | £1,300 | £1,504 | £1,713 | £6,816 |
| Profit After Tax | £893 | £969 | £1,053 | £1,218 | £1,388 | £5,521 |
| Change In Property Value | £2 | £3,999 | £7,138 | £9,499 | £6,618 | £27,256 |
| Net Return | £895 | £4,968 | £8,191 | £10,717 | £8,005 | £32,777 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change