Flat
SM6
2 beds
2 baths
Thimble Crescent, Hackbridge SM6
London, England · SM6
View property listing
Initial Investment
£124,650First YearProfit From Rental Income
£10,411
↗ 8%After 5 Years
Change In Property Value
£40,156
↗ 10%After 5 Years
Return On Investment
41%
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 | £21,384 | £21,705 | £22,247 | £22,804 | £23,488 | £111,627 |
| Total Expenses | £19,572 | £19,650 | £19,747 | £19,847 | £19,958 | £98,774 |
| Profit Before Tax | £1,812 | £2,055 | £2,500 | £2,957 | £3,530 | £12,853 |
| Profit After Tax | £1,468 | £1,664 | £2,025 | £2,395 | £2,859 | £10,411 |
| Change In Property Value | £4 | £4 | £7,780 | £13,888 | £18,480 | £40,156 |
| Net Return | £1,472 | £1,668 | £9,805 | £16,283 | £21,340 | £50,567 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change