Flat
SW12
2 beds
1 bath
Ravenslea Road, Balham, London SW12
Initial Investment
£457,799First YearProfit From Rental Income
£25,991
↗ 6%After 5 Years
Change In Property Value
£139,022
↗ 20%After 5 Years
Return On Investment
36%
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 | £38,496 | £39,266 | £40,248 | £41,254 | £42,285 | £201,548 |
| Total Expenses | £33,622 | £33,745 | £33,886 | £34,031 | £34,176 | £169,461 |
| Profit Before Tax | £4,874 | £5,521 | £6,361 | £7,223 | £8,109 | £32,088 |
| Profit After Tax | £3,948 | £4,472 | £5,153 | £5,851 | £6,568 | £25,991 |
| Change In Property Value | £14,000 | £14,280 | £29,131 | £37,871 | £43,740 | £139,022 |
| Net Return | £17,948 | £18,752 | £34,284 | £43,721 | £50,308 | £165,013 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 10% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change