Flat
SW15
2 beds
2 baths
Woodmill Close, Queen Marys Place, Roehampton, London SW15
Initial Investment
£363,802First YearProfit From Rental Income
£19,844
↗ 5%After 5 Years
Change In Property Value
£114,296
↗ 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 | £31,644 | £32,277 | £33,084 | £33,911 | £34,759 | £165,674 |
| Total Expenses | £27,997 | £28,107 | £28,230 | £28,357 | £28,484 | £141,176 |
| Profit Before Tax | £3,647 | £4,170 | £4,853 | £5,554 | £6,274 | £24,499 |
| Profit After Tax | £2,954 | £3,378 | £3,931 | £4,499 | £5,082 | £19,844 |
| Change In Property Value | £11,510 | £11,740 | £23,950 | £31,135 | £35,961 | £114,296 |
| Net Return | £14,464 | £15,118 | £27,881 | £35,634 | £41,043 | £134,140 |
| 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