Flat
SW18
1 bed
1 bath
Buckhold Road, London SW18
Initial Investment
£176,549First YearProfit From Rental Income
£21,005
↗ 12%After 5 Years
Change In Property Value
£64,546
↗ 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 | £22,200 | £22,644 | £23,210 | £23,790 | £24,385 | £116,230 |
| Total Expenses | £17,834 | £17,941 | £18,056 | £18,174 | £18,292 | £90,298 |
| Profit Before Tax | £4,366 | £4,703 | £5,154 | £5,616 | £6,094 | £25,932 |
| Profit After Tax | £3,536 | £3,809 | £4,175 | £4,549 | £4,936 | £21,005 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £10,036 | £10,439 | £17,700 | £22,132 | £25,244 | £85,551 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 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