Flat
SW16
2 beds
1 bath
Knollys Road, Streatham SW16
Initial Investment
£269,049First YearProfit From Rental Income
£110,039
↗ 41%After 5 Years
Change In Property Value
£89,371
↗ 20%After 5 Years
Return On Investment
74%
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 | £49,992 | £50,992 | £52,267 | £53,573 | £54,913 | £261,736 |
| Total Expenses | £24,853 | £24,999 | £25,169 | £25,344 | £25,520 | £125,886 |
| Profit Before Tax | £25,139 | £25,993 | £27,097 | £28,229 | £29,392 | £135,851 |
| Profit After Tax | £20,363 | £21,054 | £21,949 | £22,866 | £23,808 | £110,039 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £29,363 | £30,234 | £40,676 | £47,211 | £51,927 | £199,411 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 11% | 11% | 15% | 18% | 19% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change