Flat
SW19
1 bed
1 bath
Cavendish Road, London SW19
Initial Investment
£159,515First YearProfit From Rental Income
£15,418
↗ 10%After 5 Years
Change In Property Value
£59,571
↗ 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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £16,274 | £16,369 | £16,471 | £16,575 | £16,679 | £82,368 |
| Profit Before Tax | £3,094 | £3,386 | £3,778 | £4,181 | £4,596 | £19,034 |
| Profit After Tax | £2,506 | £2,743 | £3,061 | £3,386 | £3,722 | £15,418 |
| Change In Property Value | £5,999 | £6,119 | £12,483 | £16,228 | £18,743 | £59,571 |
| Net Return | £8,505 | £8,862 | £15,543 | £19,614 | £22,465 | £74,989 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| 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