Flat
SM6
3 beds
1 bath
Crichton Avenue, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£55,194
↗ 25%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
56%
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 | £45,228 | £45,906 | £47,054 | £48,230 | £49,677 | £236,096 |
| Total Expenses | £33,303 | £33,417 | £33,575 | £33,736 | £33,924 | £167,956 |
| Profit Before Tax | £11,925 | £12,489 | £13,479 | £14,494 | £15,754 | £68,140 |
| Profit After Tax | £9,659 | £10,116 | £10,918 | £11,740 | £12,760 | £55,194 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £9,666 | £10,123 | £24,418 | £35,838 | £44,828 | £124,873 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change