Terraced
SM6
2 beds
1 bath
Francis Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£20,234
↗ 14%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,296 | £25,675 | £26,317 | £26,975 | £27,785 | £132,049 |
| Total Expenses | £21,280 | £21,330 | £21,404 | £21,481 | £21,573 | £107,068 |
| Profit Before Tax | £4,016 | £4,346 | £4,913 | £5,494 | £6,212 | £24,980 |
| Profit After Tax | £3,253 | £3,520 | £3,979 | £4,450 | £5,031 | £20,234 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £3,257 | £3,525 | £13,180 | £20,872 | £26,885 | £67,719 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change