Flat
SM6
1 bed
1 bath
Hinton Road, Wallington, Surrey SM6
London, England · SM6
View property listing
Initial Investment
£34,600First YearProfit From Rental Income
£-4,754
↘ -14%After 5 Years
Change In Property Value
£11,562
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,940 | £6,029 | £6,180 | £6,334 | £6,524 | £31,008 |
| Total Expenses | £7,038 | £7,093 | £7,151 | £7,210 | £7,272 | £35,762 |
| Profit Before Tax | £-1,098 | £-1,063 | £-971 | £-876 | £-747 | £-4,754 |
| Profit After Tax | £-1,098 | £-1,063 | £-971 | £-876 | £-747 | £-4,754 |
| Change In Property Value | £1 | £1 | £2,240 | £3,998 | £5,321 | £11,562 |
| Net Return | £-1,096 | £-1,062 | £1,269 | £3,123 | £4,574 | £6,807 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change