Flat
SM6
1 bed
1 bath
Clarendon Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£2,462
↗ 4%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
38%
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 | £11,177 | £11,229 | £11,290 | £11,353 | £11,422 | £56,471 |
| Profit Before Tax | £223 | £342 | £570 | £804 | £1,100 | £3,039 |
| Profit After Tax | £181 | £277 | £462 | £651 | £891 | £2,462 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £183 | £279 | £4,762 | £8,327 | £11,105 | £24,656 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change