Flat
SW18
2 beds
2 baths
1, Garden View Apartment, Putney Bridge Road, London SW18
Initial Investment
£621,949First YearProfit From Rental Income
£36,217
↗ 6%After 5 Years
Change In Property Value
£180,332
↗ 20%After 5 Years
Return On Investment
35%
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 | £49,932 | £50,931 | £52,204 | £53,509 | £54,847 | £261,422 |
| Total Expenses | £43,018 | £43,164 | £43,334 | £43,509 | £43,685 | £216,710 |
| Profit Before Tax | £6,914 | £7,767 | £8,870 | £10,000 | £11,162 | £44,712 |
| Profit After Tax | £5,600 | £6,291 | £7,184 | £8,100 | £9,041 | £36,217 |
| Change In Property Value | £18,160 | £18,523 | £37,787 | £49,124 | £56,738 | £180,332 |
| Net Return | £23,760 | £24,814 | £44,972 | £57,224 | £65,779 | £216,549 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change