Flat SW6 3 beds 1 bath

Jim Griffiths House, Clem Attlee Court, Fulham SW6

London, England · SW6

Initial Investment

First Year

£159,982First Year

Profit From Rental Income

After 5 Years

£5,460

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£66,787

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,580	£20,889	£21,202	£21,732	£22,275	£106,678
Total Expenses	£19,822	£19,903	£19,975	£20,070	£20,167	£99,938
Profit Before Tax	£758	£986	£1,227	£1,662	£2,108	£6,740
Profit After Tax	£614	£798	£994	£1,346	£1,708	£5,460
Change In Property Value	£5	£9,799	£17,491	£23,276	£16,216	£66,787
Net Return	£619	£10,598	£18,485	£24,622	£17,923	£72,247
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	15%	11%	45%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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