Flat
SM6
2 beds
1 bath
Foxglove Way, Wallington, Surrey SM6
London, England · SM6
View property listing
Initial Investment
£48,550First YearProfit From Rental Income
£-2,421
↘ -5%After 5 Years
Change In Property Value
£16,362
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £9,128 | £9,187 | £9,251 | £9,317 | £9,387 | £46,271 |
| Profit Before Tax | £-728 | £-661 | £-512 | £-359 | £-160 | £-2,421 |
| Profit After Tax | £-728 | £-661 | £-512 | £-359 | £-160 | £-2,421 |
| Change In Property Value | £2 | £2 | £3,170 | £5,659 | £7,530 | £16,362 |
| Net Return | £-727 | £-660 | £2,658 | £5,299 | £7,370 | £13,940 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change