Flat SW6 2 beds 1 bath

Lillie Road, London SW6

London, England · SW6

Initial Investment

First Year

£177,150First Year

Profit From Rental Income

After 5 Years

£28,989

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£55,640

↗ 10%After 5 Years

Return On Investment

48%

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	£34,800	£35,322	£36,205	£37,110	£38,223	£181,661
Total Expenses	£28,845	£28,989	£29,162	£29,340	£29,536	£145,872
Profit Before Tax	£5,955	£6,333	£7,043	£7,770	£8,687	£35,788
Profit After Tax	£4,824	£5,130	£5,705	£6,294	£7,037	£28,989
Change In Property Value	£5	£5	£10,780	£19,243	£25,607	£55,640
Net Return	£4,829	£5,135	£16,485	£25,536	£32,643	£84,629
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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