Flat SW6 1 bed 1 bath

Adam Walk, Crabtree Lane, London SW6

London, England · SW6

Initial Investment

First Year

£205,500First Year

Profit From Rental Income

After 5 Years

£33,671

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£64,002

↗ 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	£40,032	£40,632	£41,648	£42,689	£43,970	£208,972
Total Expenses	£33,105	£33,268	£33,467	£33,670	£33,894	£167,403
Profit Before Tax	£6,927	£7,364	£8,182	£9,020	£10,077	£41,570
Profit After Tax	£5,611	£5,965	£6,627	£7,306	£8,162	£33,671
Change In Property Value	£6	£6	£12,400	£22,134	£29,455	£64,002
Net Return	£5,617	£5,971	£19,027	£29,441	£37,617	£97,673
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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