Flat
SM6
1 bed
1 bath
Clarendon Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£728
↗ 1%After 5 Years
Change In Property Value
£23,226
↗ 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 | £11,928 | £12,107 | £12,410 | £12,720 | £13,101 | £62,266 |
| Total Expenses | £12,120 | £12,184 | £12,257 | £12,332 | £12,412 | £61,304 |
| Profit Before Tax | £-192 | £-77 | £153 | £388 | £689 | £962 |
| Profit After Tax | £-192 | £-77 | £124 | £314 | £558 | £728 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £-189 | £-74 | £4,624 | £8,347 | £11,247 | £23,954 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 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