Flat
SW15
1 bed
1 bath
Holmsley House, Roehampton SW15
Initial Investment
£88,100First YearProfit From Rental Income
£341
↗ 0%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
41%
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 | £9,900 | £10,098 | £10,350 | £10,609 | £10,874 | £51,832 |
| Total Expenses | £10,132 | £10,197 | £10,266 | £10,335 | £10,404 | £51,334 |
| Profit Before Tax | £-232 | £-99 | £85 | £274 | £470 | £498 |
| Profit After Tax | £-232 | £-99 | £69 | £222 | £381 | £341 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £3,369 | £3,573 | £7,560 | £9,960 | £11,628 | £36,089 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change