Flat
SW16
2 beds
1 bath
Hilldown Court, Streatham High Road, London SW16
Initial Investment
£159,550First YearProfit From Rental Income
£12,037
↗ 8%After 5 Years
Change In Property Value
£59,581
↗ 20%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 | £18,000 | £18,360 | £18,819 | £19,289 | £19,772 | £94,240 |
| Total Expenses | £15,703 | £15,785 | £15,873 | £15,964 | £16,055 | £79,380 |
| Profit Before Tax | £2,298 | £2,576 | £2,946 | £3,325 | £3,717 | £14,860 |
| Profit After Tax | £1,861 | £2,086 | £2,386 | £2,693 | £3,010 | £12,037 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £7,861 | £8,206 | £14,871 | £18,924 | £21,756 | £71,618 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 14% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change