Flat
SW10
3 beds
1 bath
Blantyre Walk, Worlds End Estate SW10
Initial Investment
£535,549First YearProfit From Rental Income
£30,899
↗ 6%After 5 Years
Change In Property Value
£158,883
↗ 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 | £43,992 | £44,872 | £45,994 | £47,143 | £48,322 | £230,323 |
| Total Expenses | £38,139 | £38,273 | £38,428 | £38,587 | £38,748 | £192,176 |
| Profit Before Tax | £5,853 | £6,599 | £7,565 | £8,556 | £9,574 | £38,147 |
| Profit After Tax | £4,741 | £5,345 | £6,128 | £6,931 | £7,755 | £30,899 |
| Change In Property Value | £16,000 | £16,320 | £33,293 | £43,281 | £49,989 | £158,883 |
| Net Return | £20,741 | £21,665 | £39,421 | £50,211 | £57,744 | £189,782 |
| 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