Flat
SW6
1 bed
1 bath
Central Avenue, London SW6
London, England · SW6
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£8,009
↗ 4%After 5 Years
Change In Property Value
£79,062
↗ 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 | £24,360 | £24,725 | £25,096 | £25,724 | £26,367 | £126,272 |
| Total Expenses | £23,098 | £23,184 | £23,262 | £23,367 | £23,474 | £116,384 |
| Profit Before Tax | £1,263 | £1,541 | £1,834 | £2,357 | £2,893 | £9,888 |
| Profit After Tax | £1,023 | £1,249 | £1,486 | £1,909 | £2,343 | £8,009 |
| Change In Property Value | £6 | £11,600 | £20,706 | £27,554 | £19,196 | £79,062 |
| Net Return | £1,028 | £12,849 | £22,192 | £29,463 | £21,539 | £87,072 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change