Flat
SW15
2 beds
2 baths
Apsley House, London SW15
Initial Investment
£321,899First YearProfit From Rental Income
£17,129
↗ 5%After 5 Years
Change In Property Value
£103,274
↗ 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 | £28,596 | £29,168 | £29,897 | £30,645 | £31,411 | £149,716 |
| Total Expenses | £25,491 | £25,594 | £25,710 | £25,828 | £25,948 | £128,570 |
| Profit Before Tax | £3,105 | £3,574 | £4,187 | £4,816 | £5,463 | £21,146 |
| Profit After Tax | £2,515 | £2,895 | £3,392 | £3,901 | £4,425 | £17,129 |
| Change In Property Value | £10,400 | £10,608 | £21,640 | £28,132 | £32,493 | £103,274 |
| Net Return | £12,915 | £13,503 | £25,032 | £32,034 | £36,918 | £120,402 |
| 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