Flat
SM6
1 bed
1 bath
Daimler Way, Wallington, Surrey SM6
London, England · SM6
View property listing
Initial Investment
£36,850First YearProfit From Rental Income
£1,702
↗ 5%After 5 Years
Change In Property Value
£12,336
↗ 10%After 5 Years
Return On Investment
38%
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 | £7,716 | £7,832 | £8,028 | £8,228 | £8,475 | £40,279 |
| Total Expenses | £7,513 | £7,570 | £7,633 | £7,697 | £7,764 | £38,177 |
| Profit Before Tax | £203 | £261 | £395 | £531 | £711 | £2,102 |
| Profit After Tax | £165 | £212 | £320 | £430 | £576 | £1,702 |
| Change In Property Value | £1 | £1 | £2,390 | £4,266 | £5,677 | £12,336 |
| Net Return | £166 | £213 | £2,710 | £4,697 | £6,253 | £14,038 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change