Flat SW6 2 beds 2 baths

Parkland Walk, London SW6

London, England · SW6

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£84,465

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£154,843

↗ 10%After 5 Years

Return On Investment

44%

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	£96,852	£98,305	£100,762	£103,281	£106,380	£505,581
Total Expenses	£79,383	£79,762	£80,227	£80,702	£81,229	£401,303
Profit Before Tax	£17,469	£18,543	£20,536	£22,579	£25,151	£104,278
Profit After Tax	£14,150	£15,019	£16,634	£18,289	£20,372	£84,465
Change In Property Value	£15	£15	£30,001	£53,551	£71,261	£154,843
Net Return	£14,165	£15,034	£46,634	£71,840	£91,633	£239,308
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	13%	17%	44%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change