Flat
SW6
3 beds
2 baths
Lensbury Avenue, London SW6
London, England · SW6
View property listing
Initial Investment
£334,250First YearProfit From Rental Income
£19,370
↗ 6%After 5 Years
Change In Property Value
£133,588
↗ 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 | £41,160 | £41,777 | £42,404 | £43,464 | £44,551 | £213,356 |
| Total Expenses | £37,648 | £37,759 | £37,863 | £38,011 | £38,162 | £189,442 |
| Profit Before Tax | £3,513 | £4,018 | £4,541 | £5,453 | £6,389 | £23,914 |
| Profit After Tax | £2,845 | £3,255 | £3,678 | £4,417 | £5,175 | £19,370 |
| Change In Property Value | £10 | £19,600 | £34,986 | £46,557 | £32,435 | £133,588 |
| Net Return | £2,855 | £22,855 | £38,665 | £50,974 | £37,609 | £152,958 |
| 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