Flat
SW17
1 bed
1 bath
Flanders Crescent, Tooting SW17
Initial Investment
£149,350First YearProfit From Rental Income
£14,521
↗ 10%After 5 Years
Change In Property Value
£56,602
↗ 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 | £18,396 | £18,764 | £19,233 | £19,714 | £20,207 | £96,313 |
| Total Expenses | £15,487 | £15,578 | £15,675 | £15,774 | £15,873 | £78,387 |
| Profit Before Tax | £2,909 | £3,186 | £3,558 | £3,940 | £4,333 | £17,927 |
| Profit After Tax | £2,356 | £2,581 | £2,882 | £3,191 | £3,510 | £14,521 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £17,809 | £56,602 |
| Net Return | £8,056 | £8,395 | £14,743 | £18,610 | £21,319 | £71,122 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change