Flat
SW10
1 bed
1 bath
Park Walk, London SW10
Initial Investment
£325,674First YearProfit From Rental Income
£17,379
↗ 5%After 5 Years
Change In Property Value
£104,267
↗ 20%After 5 Years
Return On Investment
37%
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 | £28,872 | £29,449 | £30,186 | £30,940 | £31,714 | £151,161 |
| Total Expenses | £25,717 | £25,820 | £25,937 | £26,056 | £26,176 | £129,706 |
| Profit Before Tax | £3,155 | £3,629 | £4,249 | £4,884 | £5,538 | £21,455 |
| Profit After Tax | £2,556 | £2,940 | £3,442 | £3,956 | £4,485 | £17,379 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £13,056 | £13,650 | £25,290 | £32,359 | £37,291 | £121,645 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change