Flat
W14
2 beds
1 bath
Desborough House, North End Road, Fulham, London W14
London, England · W14
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£18,460
↗ 15%After 5 Years
Change In Property Value
£38,711
↗ 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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £20,477 | £20,586 | £20,716 | £20,848 | £20,994 | £103,621 |
| Profit Before Tax | £3,739 | £3,993 | £4,478 | £4,975 | £5,605 | £22,790 |
| Profit After Tax | £3,029 | £3,234 | £3,627 | £4,030 | £4,540 | £18,460 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £3,033 | £3,238 | £11,127 | £17,418 | £22,355 | £57,171 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change