Flat
SW19
1 bed
1 bath
Durnsford Road, Bassett House SW19
Initial Investment
£152,750First YearProfit From Rental Income
£14,818
↗ 10%After 5 Years
Change In Property Value
£57,595
↗ 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 | £18,720 | £19,094 | £19,572 | £20,061 | £20,563 | £98,010 |
| Total Expenses | £15,750 | £15,842 | £15,940 | £16,041 | £16,142 | £79,715 |
| Profit Before Tax | £2,970 | £3,253 | £3,631 | £4,020 | £4,420 | £18,294 |
| Profit After Tax | £2,406 | £2,635 | £2,941 | £3,256 | £3,581 | £14,818 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £8,206 | £8,551 | £15,010 | £18,945 | £21,702 | £72,413 |
| 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