Flat
SM6
2 beds
1 bath
Evelyn Way, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£1,472
↗ 2%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
35%
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 | £14,844 | £15,067 | £15,443 | £15,829 | £16,304 | £77,488 |
| Total Expenses | £14,958 | £15,035 | £15,124 | £15,214 | £15,312 | £75,643 |
| Profit Before Tax | £-114 | £32 | £320 | £615 | £992 | £1,845 |
| Profit After Tax | £-114 | £26 | £259 | £498 | £804 | £1,472 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-112 | £28 | £5,859 | £10,495 | £14,106 | £30,376 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change