Flat
SW15
1 bed
1 bath
London SW15
Initial Investment
£49,000First YearProfit From Rental Income
£-4,384
↘ -9%After 5 Years
Change In Property Value
£19,860
↗ 20%After 5 Years
Return On Investment
32%
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 | £5,496 | £5,606 | £5,746 | £5,890 | £6,037 | £28,775 |
| Total Expenses | £6,517 | £6,574 | £6,631 | £6,689 | £6,747 | £33,158 |
| Profit Before Tax | £-1,021 | £-968 | £-885 | £-800 | £-710 | £-4,384 |
| Profit After Tax | £-1,021 | £-968 | £-885 | £-800 | £-710 | £-4,384 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £6,249 | £19,860 |
| Net Return | £979 | £1,072 | £3,277 | £4,610 | £5,539 | £15,477 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 2% | 2% | 7% | 9% | 11% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change