Flat SW6 2 beds 2 baths

Watermeadow Lane, London SW6

London, England · SW6

Initial Investment

First Year

£380,250First Year

Profit From Rental Income

After 5 Years

£61,096

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£113,035

↗ 10%After 5 Years

Return On Investment

46%

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	£70,704	£71,765	£73,559	£75,398	£77,660	£369,084
Total Expenses	£58,085	£58,365	£58,707	£59,057	£59,444	£293,657
Profit Before Tax	£12,619	£13,400	£14,852	£16,341	£18,215	£75,428
Profit After Tax	£10,222	£10,854	£12,030	£13,236	£14,754	£61,096
Change In Property Value	£11	£11	£21,900	£39,092	£52,021	£113,035
Net Return	£10,233	£10,865	£33,931	£52,328	£66,775	£174,132
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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