Flat
SW19
1 bed
1 bath
7 Elm Grove, London SW19
Initial Investment
£159,515First YearProfit From Rental Income
£19,381
↗ 12%After 5 Years
Change In Property Value
£59,571
↗ 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 | £15,337 | £15,411 | £15,492 | £15,576 | £15,660 | £77,475 |
| Profit Before Tax | £4,031 | £4,345 | £4,757 | £5,180 | £5,615 | £23,927 |
| Profit After Tax | £3,265 | £3,519 | £3,853 | £4,196 | £4,548 | £19,381 |
| Change In Property Value | £5,999 | £6,119 | £12,483 | £16,228 | £18,743 | £59,571 |
| Net Return | £9,264 | £9,638 | £16,336 | £20,423 | £23,291 | £78,952 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change