Flat
SW16
0 beds
0 baths
53 Norbury Crescent, Norbury, London SW16
Initial Investment
£476,674First YearProfit From Rental Income
£27,195
↗ 6%After 5 Years
Change In Property Value
£143,987
↗ 20%After 5 Years
Return On Investment
36%
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 | £39,864 | £40,661 | £41,678 | £42,720 | £43,788 | £208,711 |
| Total Expenses | £34,751 | £34,877 | £35,021 | £35,169 | £35,319 | £175,136 |
| Profit Before Tax | £5,113 | £5,785 | £6,657 | £7,551 | £8,469 | £33,574 |
| Profit After Tax | £4,142 | £4,686 | £5,392 | £6,116 | £6,860 | £27,195 |
| Change In Property Value | £14,500 | £14,790 | £30,172 | £39,223 | £45,303 | £143,987 |
| Net Return | £18,642 | £19,476 | £35,564 | £45,339 | £52,163 | £171,183 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 10% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change