Flat
SW16
2 beds
1 bath
Polworth Road, London SW16
Initial Investment
£223,999First YearProfit From Rental Income
£10,720
↗ 5%After 5 Years
Change In Property Value
£77,455
↗ 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 | £21,444 | £21,873 | £22,420 | £22,980 | £23,555 | £112,271 |
| Total Expenses | £19,618 | £19,707 | £19,804 | £19,904 | £20,004 | £99,037 |
| Profit Before Tax | £1,826 | £2,166 | £2,616 | £3,076 | £3,550 | £13,235 |
| Profit After Tax | £1,479 | £1,755 | £2,119 | £2,492 | £2,876 | £10,720 |
| Change In Property Value | £7,800 | £7,956 | £16,230 | £21,099 | £24,370 | £77,455 |
| Net Return | £9,279 | £9,711 | £18,349 | £23,591 | £27,246 | £88,175 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change