Flat
SW16
1 bed
1 bath
Knollys Road, London SW16
Initial Investment
£169,750First YearProfit From Rental Income
£7,016
↗ 4%After 5 Years
Change In Property Value
£62,560
↗ 20%After 5 Years
Return On Investment
41%
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 | £17,316 | £17,662 | £18,104 | £18,556 | £19,020 | £90,659 |
| Total Expenses | £16,229 | £16,310 | £16,397 | £16,486 | £16,575 | £81,997 |
| Profit Before Tax | £1,087 | £1,352 | £1,707 | £2,070 | £2,445 | £8,662 |
| Profit After Tax | £880 | £1,095 | £1,383 | £1,677 | £1,981 | £7,016 |
| Change In Property Value | £6,300 | £6,426 | £13,109 | £17,042 | £19,683 | £62,560 |
| Net Return | £7,180 | £7,521 | £14,492 | £18,719 | £21,664 | £69,576 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change