Flat
SW17
2 beds
1 bath
Upper Tooting Road, London SW17
Initial Investment
£220,349First YearProfit From Rental Income
£10,470
↗ 5%After 5 Years
Change In Property Value
£76,462
↗ 20%After 5 Years
Return On Investment
39%
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 | £21,168 | £21,591 | £22,131 | £22,684 | £23,252 | £110,826 |
| Total Expenses | £19,392 | £19,480 | £19,577 | £19,676 | £19,776 | £97,900 |
| Profit Before Tax | £1,776 | £2,111 | £2,554 | £3,008 | £3,476 | £12,926 |
| Profit After Tax | £1,439 | £1,710 | £2,069 | £2,437 | £2,816 | £10,470 |
| Change In Property Value | £7,700 | £7,854 | £16,022 | £20,829 | £24,057 | £76,462 |
| Net Return | £9,139 | £9,564 | £18,091 | £23,266 | £26,873 | £86,932 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change