Flat
SW15
2 beds
2 baths
Madison Court, Putney SW15
Initial Investment
£242,624First YearProfit From Rental Income
£11,970
↗ 5%After 5 Years
Change In Property Value
£82,420
↗ 20%After 5 Years
Return On Investment
39%
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 | £22,824 | £23,280 | £23,862 | £24,459 | £25,071 | £119,497 |
| Total Expenses | £20,748 | £20,839 | £20,940 | £21,044 | £21,148 | £104,719 |
| Profit Before Tax | £2,076 | £2,441 | £2,922 | £3,415 | £3,923 | £14,778 |
| Profit After Tax | £1,682 | £1,977 | £2,367 | £2,766 | £3,178 | £11,970 |
| Change In Property Value | £8,300 | £8,466 | £17,271 | £22,452 | £25,932 | £82,420 |
| Net Return | £9,982 | £10,443 | £19,638 | £25,218 | £29,109 | £94,391 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change