Flat
SW15
2 beds
2 baths
Upper Richmond Road, Putney SW15
Initial Investment
£397,399First YearProfit From Rental Income
£22,037
↗ 6%After 5 Years
Change In Property Value
£123,134
↗ 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 | £34,092 | £34,774 | £35,643 | £36,534 | £37,448 | £178,491 |
| Total Expenses | £30,008 | £30,122 | £30,252 | £30,385 | £30,519 | £151,285 |
| Profit Before Tax | £4,084 | £4,652 | £5,391 | £6,150 | £6,929 | £27,206 |
| Profit After Tax | £3,308 | £3,768 | £4,367 | £4,981 | £5,612 | £22,037 |
| Change In Property Value | £12,400 | £12,648 | £25,802 | £33,542 | £38,742 | £123,134 |
| Net Return | £15,708 | £16,416 | £30,169 | £38,524 | £44,354 | £145,171 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| 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