Flat
SW18
1 bed
1 bath
Jacquard Apartments SW18
Initial Investment
£50,200First YearProfit From Rental Income
£17,528
↗ 35%After 5 Years
Change In Property Value
£20,357
↗ 20%After 5 Years
Return On Investment
75%
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 | £11,124 | £11,346 | £11,630 | £11,921 | £12,219 | £58,240 |
| Total Expenses | £7,179 | £7,247 | £7,319 | £7,392 | £7,464 | £36,601 |
| Profit Before Tax | £3,945 | £4,099 | £4,311 | £4,529 | £4,755 | £21,640 |
| Profit After Tax | £3,195 | £3,320 | £3,492 | £3,669 | £3,851 | £17,528 |
| Change In Property Value | £2,050 | £2,091 | £4,266 | £5,545 | £6,405 | £20,357 |
| Net Return | £5,245 | £5,411 | £7,758 | £9,214 | £10,256 | £37,885 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 10% | 11% | 15% | 18% | 20% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change