Flat
SM6
0 beds
1 bath
Stafford Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-6,909
↘ -31%After 5 Years
Change In Property Value
£7,226
↗ 10%After 5 Years
Return On Investment
1%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,708 | £3,764 | £3,858 | £3,954 | £4,073 | £19,356 |
| Total Expenses | £5,148 | £5,200 | £5,252 | £5,305 | £5,360 | £26,265 |
| Profit Before Tax | £-1,440 | £-1,436 | £-1,394 | £-1,351 | £-1,287 | £-6,909 |
| Profit After Tax | £-1,440 | £-1,436 | £-1,394 | £-1,351 | £-1,287 | £-6,909 |
| Change In Property Value | £1 | £1 | £1,400 | £2,499 | £3,326 | £7,226 |
| Net Return | £-1,439 | £-1,435 | £6 | £1,148 | £2,038 | £317 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change