Flat
SM6
1 bed
1 bath
Willow Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£1,986
↗ 3%After 5 Years
Change In Property Value
£26,323
↗ 10%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,512 | £13,715 | £14,058 | £14,409 | £14,841 | £70,534 |
| Total Expenses | £13,468 | £13,535 | £13,612 | £13,691 | £13,777 | £68,082 |
| Profit Before Tax | £44 | £180 | £446 | £718 | £1,065 | £2,452 |
| Profit After Tax | £35 | £146 | £361 | £582 | £862 | £1,986 |
| Change In Property Value | £3 | £3 | £5,100 | £9,104 | £12,114 | £26,323 |
| Net Return | £38 | £148 | £5,461 | £9,685 | £12,977 | £28,310 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change