Flat
SM6
1 bed
1 bath
Hengist Way, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£945
↗ 1%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,192 | £12,375 | £12,684 | £13,001 | £13,391 | £63,644 |
| Total Expenses | £12,344 | £12,409 | £12,483 | £12,558 | £12,640 | £62,434 |
| Profit Before Tax | £-152 | £-34 | £202 | £443 | £752 | £1,210 |
| Profit After Tax | £-152 | £-34 | £163 | £359 | £609 | £945 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £-150 | £-32 | £4,763 | £8,570 | £11,535 | £24,687 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change