Flat
SW16
1 bed
1 bath
Monarch Mews, Streatham, London SW16
Initial Investment
£165,330First YearProfit From Rental Income
£10,671
↗ 6%After 5 Years
Change In Property Value
£61,269
↗ 20%After 5 Years
Return On Investment
44%
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 | £16,040 | £16,122 | £16,211 | £16,302 | £16,392 | £81,066 |
| Profit Before Tax | £1,960 | £2,238 | £2,608 | £2,988 | £3,379 | £13,174 |
| Profit After Tax | £1,588 | £1,813 | £2,113 | £2,420 | £2,737 | £10,671 |
| Change In Property Value | £6,170 | £6,293 | £12,839 | £16,690 | £19,277 | £61,269 |
| Net Return | £7,758 | £8,106 | £14,951 | £19,110 | £22,014 | £71,940 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change