Flat
SW16
1 bed
1 bath
Peakes House, 1 Cairns Avenue, London SW16
Initial Investment
£132,350First YearProfit From Rental Income
£10,878
↗ 8%After 5 Years
Change In Property Value
£51,637
↗ 20%After 5 Years
Return On Investment
47%
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 | £14,694 | £14,790 | £14,891 | £14,994 | £15,096 | £74,465 |
| Profit Before Tax | £2,094 | £2,334 | £2,661 | £2,997 | £3,344 | £13,429 |
| Profit After Tax | £1,696 | £1,890 | £2,155 | £2,427 | £2,709 | £10,878 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £6,896 | £7,194 | £12,976 | £16,494 | £18,955 | £62,515 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change