Flat
SW17
2 beds
2 baths
St. Martins Court, 140 Trinity Road SW17
Initial Investment
£370,974First YearProfit From Rental Income
£20,333
↗ 5%After 5 Years
Change In Property Value
£116,183
↗ 20%After 5 Years
Return On Investment
37%
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 | £32,172 | £32,815 | £33,636 | £34,477 | £35,339 | £168,439 |
| Total Expenses | £28,427 | £28,537 | £28,662 | £28,790 | £28,919 | £143,337 |
| Profit Before Tax | £3,745 | £4,278 | £4,973 | £5,686 | £6,419 | £25,102 |
| Profit After Tax | £3,033 | £3,465 | £4,028 | £4,606 | £5,200 | £20,333 |
| Change In Property Value | £11,700 | £11,934 | £24,345 | £31,649 | £36,555 | £116,183 |
| Net Return | £14,733 | £15,399 | £28,374 | £36,255 | £41,754 | £136,516 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change