Flat SW6 1 bed 1 bath

Parkland Walk, London SW6

London, England · SW6

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£31,372

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£59,873

↗ 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	£37,452	£38,014	£38,964	£39,938	£41,136	£195,505
Total Expenses	£31,002	£31,156	£31,342	£31,532	£31,743	£156,774
Profit Before Tax	£6,450	£6,858	£7,622	£8,406	£9,394	£38,731
Profit After Tax	£5,225	£5,555	£6,174	£6,809	£7,609	£31,372
Change In Property Value	£6	£6	£11,600	£20,706	£27,554	£59,873
Net Return	£5,231	£5,561	£17,774	£27,515	£35,163	£91,244
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