Flat
SW6
2 beds
1 bath
Lillie Road, London SW6
London, England · SW6
View property listing
Initial Investment
£65,680First YearProfit From Rental Income
£9,870
↗ 15%After 5 Years
Change In Property Value
£22,256
↗ 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 | £13,920 | £14,129 | £14,482 | £14,844 | £15,289 | £72,664 |
| Total Expenses | £11,946 | £12,013 | £12,091 | £12,171 | £12,258 | £60,479 |
| Profit Before Tax | £1,974 | £2,116 | £2,391 | £2,673 | £3,031 | £12,185 |
| Profit After Tax | £1,599 | £1,714 | £1,937 | £2,165 | £2,455 | £9,870 |
| Change In Property Value | £2 | £2 | £4,312 | £7,697 | £10,243 | £22,256 |
| Net Return | £1,601 | £1,716 | £6,249 | £9,862 | £12,698 | £32,126 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 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