Flat
SW15
2 beds
1 bath
Apsley House, Roehampton SW15
Initial Investment
£93,450First YearProfit From Rental Income
£831
↗ 1%After 5 Years
Change In Property Value
£37,735
↗ 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 | £10,440 | £10,649 | £10,915 | £11,188 | £11,468 | £54,659 |
| Total Expenses | £10,582 | £10,649 | £10,719 | £10,790 | £10,860 | £53,600 |
| Profit Before Tax | £-142 | £0 | £196 | £398 | £607 | £1,059 |
| Profit After Tax | £-142 | £0 | £159 | £322 | £492 | £831 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £3,658 | £3,876 | £8,066 | £10,602 | £12,364 | £38,565 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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