Flat
SW14
4 beds
1 bath
Cromwell Place, Mortlake, London SW14
Initial Investment
£404,949First YearProfit From Rental Income
£22,537
↗ 6%After 5 Years
Change In Property Value
£125,120
↗ 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 | £34,644 | £35,337 | £36,220 | £37,126 | £38,054 | £181,381 |
| Total Expenses | £30,460 | £30,575 | £30,706 | £30,841 | £30,976 | £153,558 |
| Profit Before Tax | £4,184 | £4,762 | £5,514 | £6,285 | £7,078 | £27,823 |
| Profit After Tax | £3,389 | £3,857 | £4,466 | £5,091 | £5,733 | £22,537 |
| Change In Property Value | £12,600 | £12,852 | £26,218 | £34,084 | £39,366 | £125,120 |
| Net Return | £15,989 | £16,709 | £30,684 | £39,174 | £45,099 | £147,657 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 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