Flat
SW6
2 beds
2 baths
Watermeadow Lane, London SW6
London, England · SW6
View property listing
Initial Investment
£380,250First YearProfit From Rental Income
£22,659
↗ 6%After 5 Years
Change In Property Value
£149,264
↗ 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 | £45,996 | £46,686 | £47,386 | £48,571 | £49,785 | £238,424 |
| Total Expenses | £41,831 | £41,950 | £42,061 | £42,222 | £42,386 | £210,450 |
| Profit Before Tax | £4,165 | £4,736 | £5,325 | £6,349 | £7,400 | £27,974 |
| Profit After Tax | £3,373 | £3,836 | £4,313 | £5,143 | £5,994 | £22,659 |
| Change In Property Value | £11 | £21,900 | £39,092 | £52,020 | £36,241 | £149,264 |
| Net Return | £3,384 | £25,736 | £43,405 | £57,163 | £42,234 | £171,923 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 11% | 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