Flat
SM6
3 beds
3 baths
Hackbridge Road, Hackbridge SM6
London, England · SM6
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£46,636
↗ 21%After 5 Years
Change In Property Value
£69,163
↗ 10%After 5 Years
Return On Investment
52%
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 | £42,768 | £43,410 | £44,495 | £45,607 | £46,975 | £223,255 |
| Total Expenses | £32,859 | £32,969 | £33,121 | £33,276 | £33,455 | £165,680 |
| Profit Before Tax | £9,909 | £10,440 | £11,374 | £12,331 | £13,520 | £57,575 |
| Profit After Tax | £8,026 | £8,457 | £9,213 | £9,988 | £10,951 | £46,636 |
| Change In Property Value | £7 | £7 | £13,400 | £23,919 | £31,830 | £69,163 |
| Net Return | £8,033 | £8,463 | £22,613 | £33,908 | £42,781 | £115,799 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change