Flat SM6 2 beds 1 bath

Thimble Crescent, Hackbridge SM6

London, England · SM6

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£7,556

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 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	£20,676	£20,986	£21,511	£22,049	£22,710	£107,932
Total Expenses	£19,541	£19,618	£19,713	£19,811	£19,920	£98,603
Profit Before Tax	£1,135	£1,368	£1,798	£2,238	£2,790	£9,329
Profit After Tax	£919	£1,108	£1,456	£1,812	£2,260	£7,556
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£923	£1,112	£9,256	£15,736	£20,788	£47,816
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	13%	17%	38%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change