Flat
SW17
1 bed
1 bath
Strathdon Drive, Earlsfield SW17
Initial Investment
£145,950First YearProfit From Rental Income
£17,665
↗ 12%After 5 Years
Change In Property Value
£55,609
↗ 20%After 5 Years
Return On Investment
50%
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 | £14,422 | £14,493 | £14,572 | £14,652 | £14,732 | £72,872 |
| Profit Before Tax | £3,662 | £3,952 | £4,335 | £4,728 | £5,132 | £21,808 |
| Profit After Tax | £2,966 | £3,202 | £3,512 | £3,829 | £4,157 | £17,665 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £17,496 | £55,609 |
| Net Return | £8,566 | £8,914 | £15,164 | £18,978 | £21,653 | £73,274 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change