Flat SW6 2 beds 1 bath

Darlan Road, Fulham, London SW6

London, England · SW6

Initial Investment

First Year

£144,250First Year

Profit From Rental Income

After 5 Years

£4,198

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£60,660

↗ 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	£18,696	£18,976	£19,261	£19,743	£20,236	£96,912
Total Expenses	£18,187	£18,266	£18,335	£18,425	£18,517	£91,730
Profit Before Tax	£509	£711	£926	£1,318	£1,719	£5,182
Profit After Tax	£412	£576	£750	£1,067	£1,393	£4,198
Change In Property Value	£4	£8,900	£15,887	£21,141	£14,728	£60,660
Net Return	£416	£9,476	£16,637	£22,208	£16,121	£64,858
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	15%	11%	45%

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