Flat
SO30
1 bed
1 bath
Runnymede Court, West End SO30
Initial Investment
£58,600First YearProfit From Rental Income
£7,039
↗ 12%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
53%
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 | £9,312 | £9,498 | £9,736 | £9,979 | £10,229 | £48,754 |
| Total Expenses | £7,872 | £7,941 | £8,012 | £8,084 | £8,155 | £40,064 |
| Profit Before Tax | £1,440 | £1,557 | £1,724 | £1,895 | £2,073 | £8,690 |
| Profit After Tax | £1,166 | £1,261 | £1,397 | £1,535 | £1,679 | £7,039 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £3,566 | £3,709 | £6,390 | £8,027 | £9,178 | £30,871 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change