Flat
SW20
1 bed
1 bath
Kingston Road, Raynes Park SW20
Initial Investment
£139,150First YearProfit From Rental Income
£19,104
↗ 14%After 5 Years
Change In Property Value
£53,623
↗ 20%After 5 Years
Return On Investment
52%
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 | £13,416 | £13,473 | £13,538 | £13,605 | £13,672 | £67,703 |
| Profit Before Tax | £4,020 | £4,312 | £4,691 | £5,081 | £5,480 | £23,585 |
| Profit After Tax | £3,256 | £3,493 | £3,800 | £4,115 | £4,439 | £19,104 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £8,656 | £9,001 | £15,036 | £18,722 | £21,311 | £72,726 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change