Flat
SW19
1 bed
1 bath
Durnsford Road, Reed House SW19
Initial Investment
£139,150First YearProfit From Rental Income
£13,677
↗ 10%After 5 Years
Change In Property Value
£53,623
↗ 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 | £17,436 | £17,785 | £18,229 | £18,685 | £19,152 | £91,287 |
| Total Expenses | £14,699 | £14,785 | £14,878 | £14,973 | £15,067 | £74,402 |
| Profit Before Tax | £2,737 | £2,999 | £3,351 | £3,712 | £4,085 | £16,885 |
| Profit After Tax | £2,217 | £2,430 | £2,715 | £3,007 | £3,309 | £13,677 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £7,617 | £7,938 | £13,951 | £17,614 | £20,180 | £67,300 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change