Flat
SM6
0 beds
1 bath
Stafford Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£12,259
↗ 56%After 5 Years
Change In Property Value
£7,226
↗ 10%After 5 Years
Return On Investment
89%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £5,617 | £5,676 | £5,740 | £5,806 | £5,875 | £28,714 |
| Profit Before Tax | £2,783 | £2,850 | £2,999 | £3,152 | £3,351 | £15,135 |
| Profit After Tax | £2,254 | £2,309 | £2,429 | £2,553 | £2,714 | £12,259 |
| Change In Property Value | £1 | £1 | £1,400 | £2,499 | £3,326 | £7,226 |
| Net Return | £2,255 | £2,309 | £3,829 | £5,052 | £6,040 | £19,485 |
| Return From Rental Income (%) | 10% | 10% | 11% | 12% | 12% | 56% |
| Total Net Return (%) | 10% | 10% | 17% | 23% | 27% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change