Flat
SM6
1 bed
1 bath
Whelan Way, Wallington, Surrey SM6
London, England · SM6
View property listing
Initial Investment
£46,750First YearProfit From Rental Income
£-1,344
↘ -3%After 5 Years
Change In Property Value
£15,742
↗ 10%After 5 Years
Return On Investment
31%
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 | £8,376 | £8,502 | £8,714 | £8,932 | £9,200 | £43,724 |
| Total Expenses | £8,888 | £8,947 | £9,011 | £9,076 | £9,146 | £45,068 |
| Profit Before Tax | £-512 | £-445 | £-297 | £-144 | £54 | £-1,344 |
| Profit After Tax | £-512 | £-445 | £-297 | £-144 | £54 | £-1,344 |
| Change In Property Value | £2 | £2 | £3,050 | £5,444 | £7,245 | £15,742 |
| Net Return | £-511 | £-443 | £2,753 | £5,300 | £7,299 | £14,398 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change