Flat
SW15
1 bed
1 bath
Upper Richmond Road, London SW15
Initial Investment
£139,150First YearProfit From Rental Income
£14,375
↗ 10%After 5 Years
Change In Property Value
£53,623
↗ 20%After 5 Years
Return On Investment
49%
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 | £17,436 | £17,785 | £18,229 | £18,685 | £19,152 | £91,287 |
| Total Expenses | £14,534 | £14,617 | £14,706 | £14,797 | £14,888 | £73,541 |
| Profit Before Tax | £2,902 | £3,168 | £3,524 | £3,888 | £4,264 | £17,747 |
| Profit After Tax | £2,351 | £2,566 | £2,854 | £3,150 | £3,454 | £14,375 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £7,751 | £8,074 | £14,091 | £17,757 | £20,325 | £67,998 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change