Terraced
SM6
2 beds
1 bath
Melbourne Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£15,388
↗ 13%After 5 Years
Change In Property Value
£37,162
↗ 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 | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £16,763 | £16,804 | £16,865 | £16,928 | £17,002 | £84,362 |
| Profit Before Tax | £3,037 | £3,293 | £3,734 | £4,187 | £4,746 | £18,997 |
| Profit After Tax | £2,460 | £2,667 | £3,025 | £3,391 | £3,844 | £15,388 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £2,464 | £2,671 | £10,225 | £16,244 | £20,947 | £52,550 |
| 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