Flat
SW6
2 beds
1 bath
Crookham Road, London SW6
London, England · SW6
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£33,966
↗ 16%After 5 Years
Change In Property Value
£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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change