Flat
SW6
0 beds
0 baths
Effie Road, London SW6
London, England · SW6
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£1,926
↗ 2%After 5 Years
Change In Property Value
£49,755
↗ 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 | £15,336 | £15,566 | £15,800 | £16,195 | £16,599 | £79,495 |
| Total Expenses | £15,277 | £15,350 | £15,415 | £15,496 | £15,579 | £77,118 |
| Profit Before Tax | £59 | £216 | £385 | £698 | £1,020 | £2,377 |
| Profit After Tax | £47 | £175 | £312 | £566 | £826 | £1,926 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £51 | £7,475 | £13,342 | £17,906 | £12,907 | £51,680 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change