Flat
SW15
3 beds
1 bath
Medfield Street, London SW15
Initial Investment
£416,274First YearProfit From Rental Income
£23,287
↗ 6%After 5 Years
Change In Property Value
£128,099
↗ 20%After 5 Years
Return On Investment
36%
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 | £35,472 | £36,181 | £37,086 | £38,013 | £38,963 | £185,716 |
| Total Expenses | £31,138 | £31,255 | £31,388 | £31,525 | £31,662 | £156,967 |
| Profit Before Tax | £4,334 | £4,927 | £5,698 | £6,489 | £7,301 | £28,749 |
| Profit After Tax | £3,511 | £3,991 | £4,615 | £5,256 | £5,914 | £23,287 |
| Change In Property Value | £12,900 | £13,158 | £26,842 | £34,895 | £40,304 | £128,099 |
| Net Return | £16,411 | £17,149 | £31,458 | £40,151 | £46,218 | £151,386 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change