Flat
SW15
0 beds
1 bath
Kersfield House, Putney, London SW15
Initial Investment
£131,670First YearProfit From Rental Income
£4,289
↗ 3%After 5 Years
Change In Property Value
£51,438
↗ 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 | £14,244 | £14,529 | £14,892 | £15,264 | £15,646 | £74,575 |
| Total Expenses | £13,700 | £13,775 | £13,854 | £13,935 | £14,016 | £69,280 |
| Profit Before Tax | £544 | £754 | £1,038 | £1,329 | £1,630 | £5,295 |
| Profit After Tax | £440 | £611 | £841 | £1,077 | £1,320 | £4,289 |
| Change In Property Value | £5,180 | £5,284 | £10,779 | £14,012 | £16,184 | £51,438 |
| Net Return | £5,620 | £5,894 | £11,619 | £15,089 | £17,504 | £55,728 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| 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