Flat
SW19
1 bed
1 bath
All Saints Road, London SW19
Initial Investment
£156,150First YearProfit From Rental Income
£14,710
↗ 9%After 5 Years
Change In Property Value
£58,588
↗ 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 | £19,044 | £19,425 | £19,911 | £20,408 | £20,918 | £99,706 |
| Total Expenses | £16,109 | £16,204 | £16,306 | £16,411 | £16,515 | £81,545 |
| Profit Before Tax | £2,935 | £3,221 | £3,604 | £3,997 | £4,403 | £18,161 |
| Profit After Tax | £2,378 | £2,609 | £2,919 | £3,238 | £3,567 | £14,710 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £18,433 | £58,588 |
| Net Return | £8,278 | £8,627 | £15,196 | £19,198 | £22,000 | £73,298 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 6% | 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