Flat
SW15
0 beds
1 bath
Upper Richmond Road, London SW15
Initial Investment
£137,110First YearProfit From Rental Income
£4,653
↗ 3%After 5 Years
Change In Property Value
£53,027
↗ 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 | £14,676 | £14,970 | £15,344 | £15,727 | £16,121 | £76,837 |
| Total Expenses | £14,061 | £14,136 | £14,217 | £14,299 | £14,381 | £71,093 |
| Profit Before Tax | £615 | £833 | £1,127 | £1,429 | £1,740 | £5,744 |
| Profit After Tax | £498 | £675 | £913 | £1,157 | £1,409 | £4,653 |
| Change In Property Value | £5,340 | £5,447 | £11,111 | £14,445 | £16,684 | £53,027 |
| Net Return | £5,838 | £6,122 | £12,025 | £15,602 | £18,093 | £57,680 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| 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