Flat
S11
4 beds
2 baths
Alms Hill Road, Park Head S11
Initial Investment
£401,174First YearProfit From Rental Income
£37,172
↗ 9%After 5 Years
Change In Property Value
£124,127
↗ 20%After 5 Years
Return On Investment
40%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,268 | £39,033 | £40,009 | £41,009 | £42,035 | £200,355 |
| Total Expenses | £30,624 | £30,746 | £30,887 | £31,031 | £31,176 | £154,463 |
| Profit Before Tax | £7,644 | £8,287 | £9,122 | £9,979 | £10,859 | £45,892 |
| Profit After Tax | £6,192 | £6,713 | £7,389 | £8,083 | £8,796 | £37,172 |
| Change In Property Value | £12,500 | £12,750 | £26,010 | £33,813 | £39,054 | £124,127 |
| Net Return | £18,692 | £19,463 | £33,399 | £41,896 | £47,850 | £161,299 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change