Flat
SW14
2 beds
1 bath
Clifford Avenue, Mortlake, London SW14
Initial Investment
£216,699First YearProfit From Rental Income
£10,220
↗ 5%After 5 Years
Change In Property Value
£75,469
↗ 20%After 5 Years
Return On Investment
40%
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 | £20,892 | £21,310 | £21,843 | £22,389 | £22,948 | £109,381 |
| Total Expenses | £19,166 | £19,253 | £19,350 | £19,448 | £19,547 | £96,764 |
| Profit Before Tax | £1,726 | £2,056 | £2,493 | £2,940 | £3,402 | £12,618 |
| Profit After Tax | £1,398 | £1,666 | £2,019 | £2,382 | £2,755 | £10,220 |
| Change In Property Value | £7,600 | £7,752 | £15,814 | £20,558 | £23,745 | £75,469 |
| Net Return | £8,998 | £9,418 | £17,833 | £22,940 | £26,500 | £85,689 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change