Flat
SM6
1 bed
1 bath
Cody Close, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£5,626
↗ 11%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
44%
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 | £11,304 | £11,474 | £11,760 | £12,054 | £12,416 | £59,008 |
| Total Expenses | £10,266 | £10,333 | £10,409 | £10,486 | £10,569 | £52,062 |
| Profit Before Tax | £1,038 | £1,141 | £1,352 | £1,568 | £1,847 | £6,946 |
| Profit After Tax | £841 | £924 | £1,095 | £1,270 | £1,496 | £5,626 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £843 | £926 | £4,595 | £7,518 | £9,810 | £23,691 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change