Flat
SW16
1 bed
1 bath
Caroline Close, London SW16
Initial Investment
£152,750First YearProfit From Rental Income
£5,812
↗ 4%After 5 Years
Change In Property Value
£57,595
↗ 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 | £15,948 | £16,267 | £16,674 | £17,090 | £17,518 | £83,497 |
| Total Expenses | £15,101 | £15,178 | £15,262 | £15,348 | £15,433 | £76,322 |
| Profit Before Tax | £847 | £1,089 | £1,412 | £1,743 | £2,085 | £7,175 |
| Profit After Tax | £686 | £882 | £1,143 | £1,412 | £1,689 | £5,812 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £6,486 | £6,798 | £13,212 | £17,101 | £19,810 | £63,407 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| 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