Flat
SW16
3 beds
1 bath
Streatham High Road, London SW16
Initial Investment
£187,499First YearProfit From Rental Income
£8,266
↗ 4%After 5 Years
Change In Property Value
£67,525
↗ 20%After 5 Years
Return On Investment
40%
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 | £18,696 | £19,070 | £19,547 | £20,035 | £20,536 | £97,884 |
| Total Expenses | £17,359 | £17,442 | £17,533 | £17,626 | £17,719 | £87,679 |
| Profit Before Tax | £1,337 | £1,627 | £2,014 | £2,409 | £2,818 | £10,205 |
| Profit After Tax | £1,083 | £1,318 | £1,631 | £1,952 | £2,282 | £8,266 |
| Change In Property Value | £6,800 | £6,936 | £14,149 | £18,394 | £21,245 | £67,525 |
| Net Return | £7,883 | £8,254 | £15,780 | £20,346 | £23,528 | £75,791 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 13% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change