Flat
SW12
3 beds
1 bath
Thornton Gardens, London SW12
Initial Investment
£253,949First YearProfit From Rental Income
£12,674
↗ 5%After 5 Years
Change In Property Value
£85,399
↗ 20%After 5 Years
Return On Investment
39%
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 | £23,640 | £24,113 | £24,716 | £25,334 | £25,967 | £123,769 |
| Total Expenses | £21,424 | £21,518 | £21,621 | £21,726 | £21,832 | £108,121 |
| Profit Before Tax | £2,216 | £2,595 | £3,095 | £3,607 | £4,134 | £15,647 |
| Profit After Tax | £1,795 | £2,102 | £2,507 | £2,922 | £3,349 | £12,674 |
| Change In Property Value | £8,600 | £8,772 | £17,895 | £23,263 | £26,869 | £85,399 |
| Net Return | £10,395 | £10,874 | £20,402 | £26,185 | £30,218 | £98,074 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change