Flat SW16 1 bed 1 bath

Ardfern Avenue, London SW16

SW16

Initial Investment

First Year

£109,500First Year

Profit From Rental Income

After 5 Years

£2,358

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£43,693

↗ 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	£12,096	£12,338	£12,646	£12,963	£13,287	£63,329
Total Expenses	£11,938	£12,008	£12,082	£12,158	£12,233	£60,419
Profit Before Tax	£158	£330	£564	£805	£1,054	£2,911
Profit After Tax	£128	£267	£457	£652	£854	£2,358
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£13,747	£43,693
Net Return	£4,528	£4,755	£9,613	£12,554	£14,601	£46,050
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	4%	4%	9%	11%	13%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change