Flat SW6 2 beds 2 baths

Michael Road, London SW6

London, England · SW6

Initial Investment

First Year

£484,250First Year

Profit From Rental Income

After 5 Years

£76,104

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£139,875

↗ 10%After 5 Years

Return On Investment

45%

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	£87,492	£88,804	£91,024	£93,300	£96,099	£456,720
Total Expenses	£71,758	£72,102	£72,522	£72,953	£73,430	£362,765
Profit Before Tax	£15,734	£16,703	£18,502	£20,347	£22,669	£93,955
Profit After Tax	£12,745	£13,529	£14,987	£16,481	£18,362	£76,104
Change In Property Value	£14	£14	£27,101	£48,374	£64,373	£139,875
Net Return	£12,758	£13,543	£42,087	£64,856	£82,735	£215,978
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	13%	17%	45%

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