Flat
SW12
1 bed
1 bath
Nightingale Lane, London SW12
Initial Investment
£194,799First YearProfit From Rental Income
£21,121
↗ 11%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
47%
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 | £22,596 | £23,048 | £23,624 | £24,215 | £24,820 | £118,303 |
| Total Expenses | £18,246 | £18,339 | £18,442 | £18,547 | £18,653 | £92,227 |
| Profit Before Tax | £4,350 | £4,709 | £5,182 | £5,668 | £6,168 | £26,076 |
| Profit After Tax | £3,524 | £3,814 | £4,197 | £4,591 | £4,996 | £21,121 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £10,524 | £10,954 | £18,763 | £23,526 | £26,866 | £90,633 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change