Flat
SW10
2 beds
2 baths
Cathcart Road, London SW10
Initial Investment
£615,549First YearProfit From Rental Income
£35,854
↗ 6%After 5 Years
Change In Property Value
£178,743
↗ 20%After 5 Years
Return On Investment
35%
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 | £49,500 | £50,490 | £51,752 | £53,046 | £54,372 | £259,161 |
| Total Expenses | £42,658 | £42,803 | £42,972 | £43,145 | £43,320 | £214,897 |
| Profit Before Tax | £6,843 | £7,688 | £8,781 | £9,901 | £11,052 | £44,264 |
| Profit After Tax | £5,542 | £6,227 | £7,112 | £8,020 | £8,952 | £35,854 |
| Change In Property Value | £18,000 | £18,360 | £37,454 | £48,691 | £56,238 | £178,743 |
| Net Return | £23,542 | £24,587 | £44,567 | £56,711 | £65,190 | £214,596 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change