Flat SM6 1 bed 1 bath

Hengist Way, Wallington SM6

London, England · SM6

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£79

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£21,678

↗ 10%After 5 Years

Return On Investment

34%

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	£11,136	£11,303	£11,586	£11,875	£12,232	£58,131
Total Expenses	£11,445	£11,508	£11,579	£11,652	£11,730	£57,915
Profit Before Tax	£-309	£-205	£6	£223	£501	£216
Profit After Tax	£-309	£-205	£6	£181	£406	£79
Change In Property Value	£2	£2	£4,200	£7,497	£9,977	£21,678
Net Return	£-307	£-203	£4,206	£7,678	£10,382	£21,757
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change