Flat
SW15
0 beds
1 bath
Kersfield House, Putney SW15
Initial Investment
£131,670First YearProfit From Rental Income
£13,043
↗ 10%After 5 Years
Change In Property Value
£51,438
↗ 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 | £16,728 | £17,063 | £17,489 | £17,926 | £18,375 | £87,581 |
| Total Expenses | £14,121 | £14,204 | £14,293 | £14,385 | £14,476 | £71,479 |
| Profit Before Tax | £2,607 | £2,859 | £3,196 | £3,542 | £3,899 | £16,102 |
| Profit After Tax | £2,112 | £2,315 | £2,589 | £2,869 | £3,158 | £13,043 |
| Change In Property Value | £5,180 | £5,284 | £10,779 | £14,012 | £16,184 | £51,438 |
| Net Return | £7,292 | £7,599 | £13,367 | £16,881 | £19,342 | £64,481 |
| 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