Flat
SW17
2 beds
1 bath
Balham High Road, London SW17
Initial Investment
£287,169First YearProfit From Rental Income
£14,856
↗ 5%After 5 Years
Change In Property Value
£94,138
↗ 20%After 5 Years
Return On Investment
38%
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 | £26,064 | £26,585 | £27,250 | £27,931 | £28,629 | £136,460 |
| Total Expenses | £23,412 | £23,510 | £23,620 | £23,732 | £23,844 | £118,119 |
| Profit Before Tax | £2,652 | £3,075 | £3,630 | £4,199 | £4,785 | £18,341 |
| Profit After Tax | £2,148 | £2,491 | £2,940 | £3,401 | £3,876 | £14,856 |
| Change In Property Value | £9,480 | £9,670 | £19,726 | £25,644 | £29,619 | £94,138 |
| Net Return | £11,628 | £12,160 | £22,666 | £29,045 | £33,494 | £108,994 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change