Flat
SW14
1 bed
1 bath
Colston Road, London SW14
Initial Investment
£176,549First YearProfit From Rental Income
£7,516
↗ 4%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
41%
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 | £17,868 | £18,225 | £18,681 | £19,148 | £19,627 | £93,549 |
| Total Expenses | £16,681 | £16,763 | £16,851 | £16,942 | £17,033 | £84,270 |
| Profit Before Tax | £1,187 | £1,462 | £1,830 | £2,206 | £2,594 | £9,279 |
| Profit After Tax | £961 | £1,185 | £1,482 | £1,787 | £2,101 | £7,516 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £7,461 | £7,815 | £15,007 | £19,370 | £22,409 | £72,062 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change