Flat
SW15
1 bed
1 bath
Holmsley House, Roehampton SW15
Initial Investment
£88,100First YearProfit From Rental Income
£8,222
↗ 9%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
50%
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 | £11,616 | £11,848 | £12,145 | £12,448 | £12,759 | £60,816 |
| Total Expenses | £10,003 | £10,065 | £10,132 | £10,199 | £10,267 | £50,666 |
| Profit Before Tax | £1,613 | £1,783 | £2,013 | £2,249 | £2,493 | £10,150 |
| Profit After Tax | £1,306 | £1,444 | £1,630 | £1,822 | £2,019 | £8,222 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £4,906 | £5,116 | £9,121 | £11,560 | £13,267 | £43,970 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change