Flat
SW18
0 beds
1 bath
Red Lion Square, Wandsworth High Street SW18
Initial Investment
£120,200First YearProfit From Rental Income
£8,726
↗ 7%After 5 Years
Change In Property Value
£47,665
↗ 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 | £15,492 | £15,802 | £16,197 | £16,602 | £17,017 | £81,109 |
| Total Expenses | £13,870 | £13,966 | £14,065 | £14,167 | £14,268 | £70,336 |
| Profit Before Tax | £1,622 | £1,836 | £2,132 | £2,435 | £2,749 | £10,773 |
| Profit After Tax | £1,314 | £1,487 | £1,727 | £1,972 | £2,226 | £8,726 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £6,114 | £6,383 | £11,715 | £14,956 | £17,223 | £56,391 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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