Flat
SW18
1 bed
1 bath
Osiers Road, London SW18
Initial Investment
£58,600First YearProfit From Rental Income
£11,675
↗ 20%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
61%
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 | £12,252 | £12,497 | £12,809 | £13,130 | £13,458 | £64,146 |
| Total Expenses | £9,723 | £9,834 | £9,945 | £10,059 | £10,172 | £49,733 |
| Profit Before Tax | £2,529 | £2,663 | £2,864 | £3,071 | £3,286 | £14,413 |
| Profit After Tax | £2,048 | £2,157 | £2,320 | £2,487 | £2,662 | £11,675 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £4,448 | £4,605 | £7,314 | £8,979 | £10,160 | £35,507 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 8% | 8% | 12% | 15% | 17% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change