Flat
SW15
0 beds
1 bath
Friars Avenue, Putney Vale, London SW15
Initial Investment
£104,150First YearProfit From Rental Income
£1,858
↗ 2%After 5 Years
Change In Property Value
£41,707
↗ 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 | £11,544 | £11,775 | £12,069 | £12,371 | £12,680 | £60,439 |
| Total Expenses | £11,486 | £11,555 | £11,628 | £11,702 | £11,775 | £58,146 |
| Profit Before Tax | £58 | £220 | £442 | £669 | £905 | £2,293 |
| Profit After Tax | £47 | £178 | £358 | £542 | £733 | £1,858 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £4,247 | £4,462 | £9,097 | £11,903 | £13,855 | £43,564 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| 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