Flat
SW13
2 beds
2 baths
Handel Mansions, 94 Wyatt Drive, Barnes, London SW13
Initial Investment
£860,549First YearProfit From Rental Income
£49,374
↗ 6%After 5 Years
Change In Property Value
£233,359
↗ 20%After 5 Years
Return On Investment
33%
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 | £64,620 | £65,912 | £67,560 | £69,249 | £70,980 | £338,322 |
| Total Expenses | £55,080 | £55,255 | £55,463 | £55,676 | £55,892 | £277,366 |
| Profit Before Tax | £9,540 | £10,657 | £12,097 | £13,573 | £15,089 | £60,956 |
| Profit After Tax | £7,727 | £8,632 | £9,799 | £10,994 | £12,222 | £49,374 |
| Change In Property Value | £23,500 | £23,970 | £48,899 | £63,568 | £73,422 | £233,359 |
| Net Return | £31,227 | £32,602 | £58,697 | £74,563 | £85,643 | £282,733 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change