Flat
SM6
1 bed
1 bath
Stafford Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£82,125First YearProfit From Rental Income
£2,489
↗ 3%After 5 Years
Change In Property Value
£27,614
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,172 | £14,385 | £14,744 | £15,113 | £15,566 | £73,980 |
| Total Expenses | £14,030 | £14,098 | £14,176 | £14,257 | £14,345 | £70,907 |
| Profit Before Tax | £142 | £287 | £568 | £856 | £1,221 | £3,073 |
| Profit After Tax | £115 | £233 | £460 | £693 | £989 | £2,489 |
| Change In Property Value | £3 | £3 | £5,350 | £9,550 | £12,708 | £27,614 |
| Net Return | £117 | £235 | £5,810 | £10,243 | £13,697 | £30,103 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change