Flat
SW19
1 bed
1 bath
Gladstone Road, London SW19
Initial Investment
£159,550First YearProfit From Rental Income
£17,965
↗ 11%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
49%
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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £15,672 | £15,753 | £15,842 | £15,933 | £16,024 | £79,224 |
| Profit Before Tax | £3,696 | £4,002 | £4,407 | £4,823 | £5,251 | £22,178 |
| Profit After Tax | £2,994 | £3,242 | £3,570 | £3,906 | £4,253 | £17,965 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £8,994 | £9,362 | £16,055 | £20,137 | £22,999 | £77,545 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 14% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change