Flat SW6 3 beds 1 bath

Jim Griffiths House, Clem Attlee Court, Fulham SW6

London, England · SW6

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£26,076

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

50%

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	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£23,637	£23,747	£23,882	£24,021	£24,175	£119,462
Profit Before Tax	£5,415	£5,741	£6,343	£6,960	£7,735	£32,193
Profit After Tax	£4,386	£4,650	£5,138	£5,637	£6,265	£26,076
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£4,391	£4,655	£14,138	£21,703	£27,643	£72,529
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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