Flat SW6 2 beds 2 baths

Adam Walk, Crabtree Lane, London SW6

London, England · SW6

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£58,507

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£108,390

↗ 10%After 5 Years

Return On Investment

46%

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	£67,800	£68,817	£70,537	£72,301	£74,470	£353,925
Total Expenses	£55,718	£55,987	£56,315	£56,651	£57,023	£281,695
Profit Before Tax	£12,082	£12,830	£14,222	£15,650	£17,446	£72,231
Profit After Tax	£9,787	£10,392	£11,520	£12,676	£14,132	£58,507
Change In Property Value	£11	£11	£21,000	£37,486	£49,883	£108,390
Net Return	£9,797	£10,403	£32,520	£50,162	£64,014	£166,897
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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