Flat
SW13
3 beds
1 bath
Riverview Gardens, Barnes SW13
Initial Investment
£635,549First YearProfit From Rental Income
£37,058
↗ 6%After 5 Years
Change In Property Value
£183,708
↗ 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 | £50,868 | £51,885 | £53,182 | £54,512 | £55,875 | £266,323 |
| Total Expenses | £43,786 | £43,934 | £44,107 | £44,283 | £44,462 | £220,572 |
| Profit Before Tax | £7,082 | £7,951 | £9,076 | £10,229 | £11,413 | £45,750 |
| Profit After Tax | £5,736 | £6,441 | £7,351 | £8,285 | £9,244 | £37,058 |
| Change In Property Value | £18,500 | £18,870 | £38,495 | £50,043 | £57,800 | £183,708 |
| Net Return | £24,236 | £25,311 | £45,846 | £58,328 | £67,044 | £220,766 |
| 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