Flat
SM6
2 beds
1 bath
Francis Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£10,419
↗ 7%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
39%
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 | £24,384 | £24,750 | £25,369 | £26,003 | £26,783 | £127,288 |
| Total Expenses | £22,689 | £22,771 | £22,876 | £22,984 | £23,104 | £114,425 |
| Profit Before Tax | £1,695 | £1,978 | £2,492 | £3,019 | £3,679 | £12,863 |
| Profit After Tax | £1,373 | £1,602 | £2,019 | £2,445 | £2,980 | £10,419 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £1,378 | £1,607 | £11,219 | £18,868 | £24,833 | £57,904 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change