Flat
SW15
0 beds
1 bath
Upper Richmond Road, London SW15
Initial Investment
£137,110First YearProfit From Rental Income
£13,507
↗ 10%After 5 Years
Change In Property Value
£53,027
↗ 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 | £17,244 | £17,589 | £18,029 | £18,479 | £18,941 | £90,282 |
| Total Expenses | £14,542 | £14,627 | £14,719 | £14,813 | £14,906 | £73,607 |
| Profit Before Tax | £2,702 | £2,962 | £3,310 | £3,666 | £4,035 | £16,675 |
| Profit After Tax | £2,189 | £2,399 | £2,681 | £2,970 | £3,268 | £13,507 |
| Change In Property Value | £5,340 | £5,447 | £11,111 | £14,445 | £16,684 | £53,027 |
| Net Return | £7,529 | £7,846 | £13,792 | £17,415 | £19,952 | £66,534 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 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