Flat
SM6
1 bed
1 bath
Belmont Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£2,837
↗ 3%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,580 | £14,799 | £15,169 | £15,548 | £16,014 | £76,110 |
| Total Expenses | £14,369 | £14,436 | £14,516 | £14,598 | £14,688 | £72,607 |
| Profit Before Tax | £211 | £362 | £652 | £950 | £1,327 | £3,502 |
| Profit After Tax | £171 | £293 | £528 | £769 | £1,075 | £2,837 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £174 | £296 | £6,028 | £10,587 | £14,139 | £31,225 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change