Flat
SW15
1 bed
1 bath
Upper Richmond Road, London SW15
Initial Investment
£145,270First YearProfit From Rental Income
£5,244
↗ 4%After 5 Years
Change In Property Value
£55,410
↗ 20%After 5 Years
Return On Investment
42%
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 | £15,336 | £15,643 | £16,034 | £16,435 | £16,845 | £80,293 |
| Total Expenses | £14,603 | £14,680 | £14,762 | £14,846 | £14,929 | £73,819 |
| Profit Before Tax | £733 | £963 | £1,272 | £1,589 | £1,916 | £6,473 |
| Profit After Tax | £594 | £780 | £1,030 | £1,287 | £1,552 | £5,244 |
| Change In Property Value | £5,580 | £5,692 | £11,611 | £15,094 | £17,434 | £55,410 |
| Net Return | £6,174 | £6,472 | £12,641 | £16,381 | £18,986 | £60,654 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change