Flat
SW6
2 beds
2 baths
Adam Walk, Crabtree Lane, London SW6
London, England · SW6
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£19,251
↗ 6%After 5 Years
Change In Property Value
£132,906
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,956 | £41,570 | £42,194 | £43,249 | £44,330 | £212,299 |
| Total Expenses | £37,466 | £37,578 | £37,681 | £37,828 | £37,979 | £188,532 |
| Profit Before Tax | £3,490 | £3,993 | £4,513 | £5,420 | £6,351 | £23,767 |
| Profit After Tax | £2,827 | £3,234 | £3,655 | £4,391 | £5,144 | £19,251 |
| Change In Property Value | £10 | £19,500 | £34,808 | £46,319 | £32,269 | £132,906 |
| Net Return | £2,836 | £22,734 | £38,463 | £50,710 | £37,413 | £152,157 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change