Flat
SW16
2 beds
1 bath
Hilldown Court, Streatham High Road, London SW16
Initial Investment
£142,550First YearProfit From Rental Income
£16,054
↗ 11%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
50%
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 | £18,000 | £18,360 | £18,819 | £19,289 | £19,772 | £94,240 |
| Total Expenses | £14,711 | £14,793 | £14,881 | £14,972 | £15,063 | £74,420 |
| Profit Before Tax | £3,289 | £3,567 | £3,938 | £4,317 | £4,708 | £19,820 |
| Profit After Tax | £2,664 | £2,890 | £3,189 | £3,497 | £3,814 | £16,054 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £8,164 | £8,500 | £14,634 | £18,375 | £20,998 | £70,670 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change