Flat
SW16
2 beds
1 bath
Pembroke Lodge, Streatham SW16
Initial Investment
£213,049First YearProfit From Rental Income
£9,970
↗ 5%After 5 Years
Change In Property Value
£74,476
↗ 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 | £20,616 | £21,028 | £21,554 | £22,093 | £22,645 | £107,936 |
| Total Expenses | £18,940 | £19,027 | £19,122 | £19,220 | £19,318 | £95,628 |
| Profit Before Tax | £1,676 | £2,001 | £2,432 | £2,873 | £3,327 | £12,309 |
| Profit After Tax | £1,358 | £1,621 | £1,970 | £2,327 | £2,695 | £9,970 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £8,858 | £9,271 | £17,576 | £22,615 | £26,127 | £84,446 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change