Flat
SM6
1 bed
1 bath
Hinton Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-406
↘ -1%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
33%
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 | £10,596 | £10,755 | £11,024 | £11,299 | £11,638 | £55,313 |
| Total Expenses | £10,995 | £11,056 | £11,126 | £11,198 | £11,274 | £55,650 |
| Profit Before Tax | £-399 | £-302 | £-103 | £102 | £364 | £-337 |
| Profit After Tax | £-399 | £-302 | £-103 | £102 | £295 | £-406 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-397 | £-300 | £3,898 | £7,242 | £9,796 | £20,240 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change