Flat
SW15
0 beds
1 bath
34 Keswick Road, London SW15
Initial Investment
£145,950First YearProfit From Rental Income
£5,312
↗ 4%After 5 Years
Change In Property Value
£55,609
↗ 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 | £15,396 | £15,704 | £16,097 | £16,499 | £16,911 | £80,607 |
| Total Expenses | £14,649 | £14,725 | £14,808 | £14,892 | £14,976 | £74,049 |
| Profit Before Tax | £747 | £979 | £1,289 | £1,607 | £1,936 | £6,558 |
| Profit After Tax | £605 | £793 | £1,044 | £1,302 | £1,568 | £5,312 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £17,496 | £55,609 |
| Net Return | £6,205 | £6,505 | £12,696 | £16,450 | £19,064 | £60,921 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| 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