Flat SW6 2 beds 3 baths

Adam Walk, Crabtree Lane, London SW6

London, England · SW6

Initial Investment

First Year

£540,250First Year

Profit From Rental Income

After 5 Years

£34,020

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£203,790

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£62,796	£63,738	£64,694	£66,311	£67,969	£325,508
Total Expenses	£56,381	£56,525	£56,662	£56,866	£57,074	£283,508
Profit Before Tax	£6,415	£7,213	£8,032	£9,446	£10,895	£42,000
Profit After Tax	£5,196	£5,842	£6,506	£7,651	£8,825	£34,020
Change In Property Value	£15	£29,900	£53,372	£71,023	£49,479	£203,790
Net Return	£5,211	£35,742	£59,878	£78,674	£58,304	£237,810
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	11%	15%	11%	44%

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