Flat
SM6
1 bed
1 bath
Hinton Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£294
↗ 0%After 5 Years
Change In Property Value
£22,194
↗ 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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £11,670 | £11,733 | £11,805 | £11,879 | £11,958 | £59,045 |
| Profit Before Tax | £-270 | £-162 | £55 | £278 | £564 | £465 |
| Profit After Tax | £-270 | £-162 | £45 | £225 | £457 | £294 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £-268 | £-160 | £4,345 | £7,901 | £10,671 | £22,488 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change