Flat
SW18
2 beds
2 baths
Dighton Road, London SW18
Initial Investment
£401,174First YearProfit From Rental Income
£22,287
↗ 6%After 5 Years
Change In Property Value
£124,127
↗ 20%After 5 Years
Return On Investment
36%
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 | £34,368 | £35,055 | £35,932 | £36,830 | £37,751 | £179,936 |
| Total Expenses | £30,234 | £30,348 | £30,479 | £30,613 | £30,747 | £152,421 |
| Profit Before Tax | £4,134 | £4,707 | £5,453 | £6,217 | £7,003 | £27,515 |
| Profit After Tax | £3,349 | £3,813 | £4,417 | £5,036 | £5,673 | £22,287 |
| Change In Property Value | £12,500 | £12,750 | £26,010 | £33,813 | £39,054 | £124,127 |
| Net Return | £15,849 | £16,563 | £30,427 | £38,849 | £44,727 | £146,414 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change