Flat
SW15
1 bed
1 bath
Burke Close, Roehampton SW15
Initial Investment
£132,350First YearProfit From Rental Income
£13,081
↗ 10%After 5 Years
Change In Property Value
£51,637
↗ 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 | £16,788 | £17,124 | £17,552 | £17,991 | £18,440 | £87,895 |
| Total Expenses | £14,173 | £14,257 | £14,347 | £14,438 | £14,530 | £71,745 |
| Profit Before Tax | £2,615 | £2,867 | £3,205 | £3,552 | £3,911 | £16,150 |
| Profit After Tax | £2,118 | £2,322 | £2,596 | £2,877 | £3,168 | £13,081 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £7,318 | £7,626 | £13,416 | £16,944 | £19,414 | £64,718 |
| 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