Flat
SW16
3 beds
1 bath
Broadview Road, London SW16
Initial Investment
£166,350First YearProfit From Rental Income
£6,766
↗ 4%After 5 Years
Change In Property Value
£61,567
↗ 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 | £17,040 | £17,381 | £17,815 | £18,261 | £18,717 | £89,214 |
| Total Expenses | £16,003 | £16,083 | £16,170 | £16,258 | £16,346 | £80,861 |
| Profit Before Tax | £1,037 | £1,297 | £1,646 | £2,003 | £2,371 | £8,353 |
| Profit After Tax | £840 | £1,051 | £1,333 | £1,622 | £1,920 | £6,766 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £19,371 | £61,567 |
| Net Return | £7,040 | £7,375 | £14,234 | £18,393 | £21,291 | £68,333 |
| 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