Flat
SW15
2 beds
2 baths
Apsley House, London SW15
Initial Investment
£63,400First YearProfit From Rental Income
£-2,588
↘ -4%After 5 Years
Change In Property Value
£25,818
↗ 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 | £7,140 | £7,283 | £7,465 | £7,651 | £7,843 | £37,382 |
| Total Expenses | £7,872 | £7,932 | £7,993 | £8,056 | £8,118 | £39,970 |
| Profit Before Tax | £-732 | £-649 | £-528 | £-404 | £-275 | £-2,588 |
| Profit After Tax | £-732 | £-649 | £-528 | £-404 | £-275 | £-2,588 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £8,123 | £25,818 |
| Net Return | £1,868 | £2,003 | £4,882 | £6,629 | £7,849 | £23,230 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 3% | 3% | 8% | 10% | 12% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change