Flat
SW6
2 beds
3 baths
Adam Walk, Crabtree Lane, London SW6
London, England · SW6
View property listing
Initial Investment
£540,250First YearProfit From Rental Income
£84,171
↗ 16%After 5 Years
Change In Property Value
£154,327
↗ 10%After 5 Years
Return On Investment
44%
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 | £96,528 | £97,976 | £100,425 | £102,936 | £106,024 | £503,889 |
| Total Expenses | £79,120 | £79,498 | £79,961 | £80,435 | £80,960 | £399,975 |
| Profit Before Tax | £17,408 | £18,478 | £20,464 | £22,501 | £25,064 | £103,914 |
| Profit After Tax | £14,101 | £14,967 | £16,576 | £18,226 | £20,302 | £84,171 |
| Change In Property Value | £15 | £15 | £29,901 | £53,373 | £71,024 | £154,327 |
| Net Return | £14,115 | £14,982 | £46,476 | £71,598 | £91,325 | £238,497 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change