Flat
SM6
1 bed
1 bath
Hinton Road, Wallington, Surrey SM6
London, England · SM6
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-1,828
↘ -4%After 5 Years
Change In Property Value
£17,549
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,012 | £9,147 | £9,376 | £9,610 | £9,899 | £47,044 |
| Total Expenses | £9,646 | £9,705 | £9,771 | £9,839 | £9,910 | £48,871 |
| Profit Before Tax | £-634 | £-558 | £-395 | £-228 | £-12 | £-1,828 |
| Profit After Tax | £-634 | £-558 | £-395 | £-228 | £-12 | £-1,828 |
| Change In Property Value | £2 | £2 | £3,400 | £6,069 | £8,076 | £17,549 |
| Net Return | £-632 | £-557 | £3,005 | £5,841 | £8,065 | £15,721 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change