Flat SW6 3 beds 2 baths

Cheryls Close, London SW6

London, England · SW6

Initial Investment

First Year

£380,250First Year

Profit From Rental Income

After 5 Years

£72,005

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£113,035

↗ 10%After 5 Years

Return On Investment

49%

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	£67,380	£68,391	£70,100	£71,853	£74,009	£351,733
Total Expenses	£52,182	£52,329	£52,543	£52,762	£53,020	£262,837
Profit Before Tax	£15,198	£16,062	£17,557	£19,091	£20,988	£88,896
Profit After Tax	£12,310	£13,010	£14,221	£15,463	£17,000	£72,005
Change In Property Value	£11	£11	£21,900	£39,092	£52,021	£113,035
Net Return	£12,321	£13,021	£36,122	£54,556	£69,021	£185,041
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	9%	14%	18%	49%

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