Flat
SW15
5 beds
4 baths
Robin Hood Way, Putney SW15
Initial Investment
£1,018,049First YearProfit From Rental Income
£57,987
↗ 6%After 5 Years
Change In Property Value
£268,114
↗ 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 | £74,244 | £75,729 | £77,622 | £79,563 | £81,552 | £388,709 |
| Total Expenses | £62,986 | £63,180 | £63,412 | £63,650 | £63,892 | £317,120 |
| Profit Before Tax | £11,258 | £12,549 | £14,210 | £15,912 | £17,660 | £71,589 |
| Profit After Tax | £9,119 | £10,164 | £11,510 | £12,889 | £14,304 | £57,987 |
| Change In Property Value | £27,000 | £27,540 | £56,182 | £73,036 | £84,357 | £268,114 |
| Net Return | £36,119 | £37,704 | £67,691 | £85,925 | £98,661 | £326,101 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 8% | 10% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change