Flat
SW14
3 beds
1 bath
Mortlake High Street, Mortlake SW14
Initial Investment
£355,874First YearProfit From Rental Income
£19,333
↗ 5%After 5 Years
Change In Property Value
£112,211
↗ 20%After 5 Years
Return On Investment
37%
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 | £31,068 | £31,689 | £32,482 | £33,294 | £34,126 | £162,659 |
| Total Expenses | £27,523 | £27,631 | £27,753 | £27,879 | £28,004 | £138,791 |
| Profit Before Tax | £3,545 | £4,058 | £4,728 | £5,415 | £6,122 | £23,868 |
| Profit After Tax | £2,871 | £3,287 | £3,830 | £4,386 | £4,958 | £19,333 |
| Change In Property Value | £11,300 | £11,526 | £23,513 | £30,567 | £35,305 | £112,211 |
| Net Return | £14,171 | £14,813 | £27,343 | £34,953 | £40,263 | £131,544 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change