Flat
SW6
1 bed
1 bath
Fairwater House, Lockgate Road, London SW6
London, England · SW6
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£65,045
↗ 25%After 5 Years
Change In Property Value
£81,551
↗ 10%After 5 Years
Return On Investment
55%
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 | £51,012 | £51,777 | £53,072 | £54,398 | £56,030 | £266,290 |
| Total Expenses | £36,950 | £37,039 | £37,179 | £37,323 | £37,497 | £185,987 |
| Profit Before Tax | £14,062 | £14,739 | £15,893 | £17,076 | £18,534 | £80,302 |
| Profit After Tax | £11,390 | £11,938 | £12,873 | £13,831 | £15,012 | £65,045 |
| Change In Property Value | £8 | £8 | £15,800 | £28,204 | £37,531 | £81,551 |
| Net Return | £11,398 | £11,946 | £28,673 | £42,035 | £52,543 | £146,595 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change