Flat
SW17
1 bed
1 bath
Du Cane Court, Balham High Road SW17
Initial Investment
£178,739First YearProfit From Rental Income
£7,675
↗ 4%After 5 Years
Change In Property Value
£65,142
↗ 20%After 5 Years
Return On Investment
41%
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 | £18,036 | £18,397 | £18,857 | £19,328 | £19,811 | £94,429 |
| Total Expenses | £16,817 | £16,899 | £16,988 | £17,079 | £17,170 | £84,953 |
| Profit Before Tax | £1,219 | £1,498 | £1,869 | £2,249 | £2,641 | £9,476 |
| Profit After Tax | £987 | £1,213 | £1,514 | £1,822 | £2,139 | £7,675 |
| Change In Property Value | £6,560 | £6,691 | £13,650 | £17,745 | £20,496 | £65,142 |
| Net Return | £7,547 | £7,904 | £15,164 | £19,567 | £22,635 | £72,817 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change