Flat
SW15
1 bed
1 bath
196 West Hill, London SW15
Initial Investment
£132,345First YearProfit From Rental Income
£17,646
↗ 13%After 5 Years
Change In Property Value
£51,636
↗ 20%After 5 Years
Return On Investment
52%
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 | £16,788 | £17,124 | £17,552 | £17,991 | £18,440 | £87,895 |
| Total Expenses | £13,094 | £13,153 | £13,219 | £13,287 | £13,356 | £66,110 |
| Profit Before Tax | £3,694 | £3,971 | £4,332 | £4,703 | £5,085 | £21,785 |
| Profit After Tax | £2,992 | £3,216 | £3,509 | £3,810 | £4,118 | £17,646 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,636 |
| Net Return | £8,192 | £8,520 | £14,329 | £17,876 | £20,365 | £69,282 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change