Flat
SW15
2 beds
1 bath
Marrick Close, Putney SW15
Initial Investment
£276,599First YearProfit From Rental Income
£14,174
↗ 5%After 5 Years
Change In Property Value
£91,357
↗ 20%After 5 Years
Return On Investment
38%
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 | £25,296 | £25,802 | £26,447 | £27,108 | £27,786 | £132,439 |
| Total Expenses | £22,780 | £22,877 | £22,984 | £23,094 | £23,205 | £114,940 |
| Profit Before Tax | £2,516 | £2,925 | £3,463 | £4,014 | £4,581 | £17,499 |
| Profit After Tax | £2,038 | £2,369 | £2,805 | £3,251 | £3,711 | £14,174 |
| Change In Property Value | £9,200 | £9,384 | £19,143 | £24,886 | £28,744 | £91,357 |
| Net Return | £11,238 | £11,753 | £21,948 | £28,138 | £32,455 | £105,532 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change