Flat
KT3
2 beds
2 baths
Sterling Place, Burlington Road, London KT3
South East, England · KT3
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£70,998
↗ 36%After 5 Years
Change In Property Value
£83,723
↗ 14%After 5 Years
Return On Investment
79%
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 | £45,792 | £46,479 | £47,641 | £48,832 | £50,297 | £239,040 |
| Total Expenses | £29,987 | £30,102 | £30,261 | £30,424 | £30,613 | £151,389 |
| Profit Before Tax | £15,805 | £16,377 | £17,380 | £18,408 | £19,683 | £87,652 |
| Profit After Tax | £12,802 | £13,265 | £14,077 | £14,910 | £15,944 | £70,998 |
| Change In Property Value | £5,900 | £5,959 | £18,056 | £24,797 | £29,012 | £83,723 |
| Net Return | £18,702 | £19,224 | £32,133 | £39,707 | £44,956 | £154,721 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 10% | 10% | 16% | 20% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change