Flat
SW15
2 beds
1 bath
Briar Walk, Putney, London SW15
Initial Investment
£363,424First YearProfit From Rental Income
£19,833
↗ 5%After 5 Years
Change In Property Value
£114,197
↗ 20%After 5 Years
Return On Investment
37%
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 | £31,620 | £32,252 | £33,059 | £33,885 | £34,732 | £165,549 |
| Total Expenses | £27,975 | £28,084 | £28,208 | £28,334 | £28,462 | £141,064 |
| Profit Before Tax | £3,645 | £4,168 | £4,851 | £5,551 | £6,270 | £24,485 |
| Profit After Tax | £2,952 | £3,376 | £3,929 | £4,496 | £5,079 | £19,833 |
| Change In Property Value | £11,500 | £11,730 | £23,929 | £31,108 | £35,930 | £114,197 |
| Net Return | £14,452 | £15,106 | £27,858 | £35,604 | £41,009 | £134,030 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change