Flat
SW17
1 bed
1 bath
Du Cane Court, Balham SW17
Initial Investment
£145,950First YearProfit From Rental Income
£14,269
↗ 10%After 5 Years
Change In Property Value
£55,609
↗ 20%After 5 Years
Return On Investment
48%
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 | £18,084 | £18,446 | £18,907 | £19,379 | £19,864 | £94,680 |
| Total Expenses | £15,225 | £15,315 | £15,410 | £15,508 | £15,606 | £77,065 |
| Profit Before Tax | £2,859 | £3,131 | £3,496 | £3,871 | £4,258 | £17,615 |
| Profit After Tax | £2,315 | £2,536 | £2,832 | £3,136 | £3,449 | £14,269 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £17,496 | £55,609 |
| Net Return | £7,915 | £8,248 | £14,485 | £18,284 | £20,945 | £69,877 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change