Flat
SM6
3 beds
2 baths
Manor Road, Arc Apartments SM6
London, England · SM6
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£24,775
↗ 16%After 5 Years
Change In Property Value
£64,749
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,176 | £25,554 | £25,937 | £26,585 | £27,250 | £130,502 |
| Total Expenses | £19,801 | £19,888 | £19,968 | £20,074 | £20,184 | £99,915 |
| Profit Before Tax | £5,375 | £5,665 | £5,969 | £6,511 | £7,066 | £30,587 |
| Profit After Tax | £4,354 | £4,589 | £4,835 | £5,274 | £5,724 | £24,775 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £4,359 | £14,089 | £21,793 | £27,840 | £21,445 | £89,525 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change