Flat
SW16
2 beds
1 bath
Leigham Vale, London SW16
Initial Investment
£246,399First YearProfit From Rental Income
£12,220
↗ 5%After 5 Years
Change In Property Value
£83,413
↗ 20%After 5 Years
Return On Investment
39%
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 | £23,100 | £23,562 | £24,151 | £24,755 | £25,374 | £120,942 |
| Total Expenses | £20,974 | £21,066 | £21,168 | £21,272 | £21,376 | £105,855 |
| Profit Before Tax | £2,127 | £2,496 | £2,983 | £3,483 | £3,997 | £15,087 |
| Profit After Tax | £1,722 | £2,022 | £2,417 | £2,821 | £3,238 | £12,220 |
| Change In Property Value | £8,400 | £8,568 | £17,479 | £22,722 | £26,244 | £83,413 |
| Net Return | £10,122 | £10,590 | £19,895 | £25,544 | £29,482 | £95,634 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change