Flat
SM1
1 bed
1 bath
Sherwood Park Road, Lindsay Court SM1
London, England · SM1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£6,252
↗ 10%After 5 Years
Change In Property Value
£28,626
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,136 | £11,303 | £11,473 | £11,759 | £12,053 | £57,724 |
| Total Expenses | £9,870 | £9,937 | £9,995 | £10,066 | £10,138 | £50,006 |
| Profit Before Tax | £1,266 | £1,366 | £1,478 | £1,694 | £1,916 | £7,719 |
| Profit After Tax | £1,025 | £1,106 | £1,197 | £1,372 | £1,552 | £6,252 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £1,027 | £5,306 | £8,694 | £11,349 | £8,502 | £34,878 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change