Flat
SM6
1 bed
1 bath
Foxglove Way, Hackbridge SM6
London, England · SM6
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-834
↘ -1%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,068 | £10,219 | £10,474 | £10,736 | £11,058 | £52,556 |
| Total Expenses | £10,545 | £10,606 | £10,675 | £10,745 | £10,820 | £53,390 |
| Profit Before Tax | £-477 | £-387 | £-200 | £-8 | £239 | £-834 |
| Profit After Tax | £-477 | £-387 | £-200 | £-8 | £239 | £-834 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £-475 | £-385 | £3,600 | £6,775 | £9,265 | £18,780 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change