Terraced
SM6
1 bed
1 bath
Bloxworth Close, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£13,705
↗ 13%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,880 | £18,148 | £18,602 | £19,067 | £19,639 | £93,336 |
| Total Expenses | £15,182 | £15,221 | £15,277 | £15,334 | £15,402 | £76,416 |
| Profit Before Tax | £2,698 | £2,928 | £3,325 | £3,733 | £4,237 | £16,920 |
| Profit After Tax | £2,185 | £2,371 | £2,693 | £3,023 | £3,432 | £13,705 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £2,188 | £2,375 | £9,193 | £14,626 | £18,872 | £47,254 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change