Flat SW6 2 beds 1 bath

Vera Road, Fulham, London SW6

London, England · SW6

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£33,966

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 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	£40,356	£40,961	£41,985	£43,035	£44,326	£210,664
Total Expenses	£33,367	£33,532	£33,732	£33,937	£34,162	£168,731
Profit Before Tax	£6,989	£7,429	£8,253	£9,098	£10,164	£41,933
Profit After Tax	£5,661	£6,018	£6,685	£7,370	£8,233	£33,966
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£5,667	£6,024	£19,185	£29,683	£37,925	£98,483
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