Flat
SW15
3 beds
2 baths
Plaza Gardens, Putney, London SW15
Initial Investment
£457,761First YearProfit From Rental Income
£25,999
↗ 6%After 5 Years
Change In Property Value
£139,012
↗ 20%After 5 Years
Return On Investment
36%
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 | £38,496 | £39,266 | £40,248 | £41,254 | £42,285 | £201,548 |
| Total Expenses | £33,620 | £33,743 | £33,884 | £34,029 | £34,175 | £169,451 |
| Profit Before Tax | £4,876 | £5,523 | £6,363 | £7,225 | £8,111 | £32,098 |
| Profit After Tax | £3,949 | £4,473 | £5,154 | £5,852 | £6,570 | £25,999 |
| Change In Property Value | £13,999 | £14,279 | £29,129 | £37,868 | £43,737 | £139,012 |
| Net Return | £17,948 | £18,752 | £34,283 | £43,720 | £50,307 | £165,011 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 10% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change