Flat
SW2
3 beds
2 baths
Limetree Close, Tulse Hill SW2
London, England · SW2
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£30,114
↗ 17%After 5 Years
Change In Property Value
£54,195
↗ 10%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 | £32,304 | £32,789 | £33,608 | £34,448 | £35,482 | £168,631 |
| Total Expenses | £26,060 | £26,154 | £26,279 | £26,407 | £26,553 | £131,453 |
| Profit Before Tax | £6,244 | £6,634 | £7,329 | £8,041 | £8,929 | £37,178 |
| Profit After Tax | £5,058 | £5,374 | £5,937 | £6,514 | £7,232 | £30,114 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £5,063 | £5,379 | £16,437 | £25,256 | £32,174 | £84,309 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change