Flat
SM6
1 bed
1 bath
Foxglove Way, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£511
↗ 1%After 5 Years
Change In Property Value
£22,710
↗ 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 | £11,664 | £11,839 | £12,135 | £12,438 | £12,811 | £60,888 |
| Total Expenses | £11,895 | £11,958 | £12,031 | £12,105 | £12,185 | £60,175 |
| Profit Before Tax | £-231 | £-119 | £104 | £333 | £626 | £713 |
| Profit After Tax | £-231 | £-119 | £84 | £270 | £507 | £511 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-229 | £-117 | £4,484 | £8,124 | £10,959 | £23,221 |
| 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