Flat
SW15
0 beds
1 bath
Winthorpe Road, London SW15
Initial Investment
£125,550First YearProfit From Rental Income
£12,490
↗ 10%After 5 Years
Change In Property Value
£49,651
↗ 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 | £16,140 | £16,463 | £16,874 | £17,296 | £17,729 | £84,502 |
| Total Expenses | £13,647 | £13,728 | £13,814 | £13,903 | £13,991 | £69,082 |
| Profit Before Tax | £2,493 | £2,735 | £3,060 | £3,393 | £3,738 | £15,420 |
| Profit After Tax | £2,020 | £2,215 | £2,479 | £2,749 | £3,027 | £12,490 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £7,020 | £7,315 | £12,883 | £16,274 | £18,649 | £62,141 |
| 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