Flat
SW18
2 beds
1 bath
Revelstoke Road, Southfields, London SW18
Initial Investment
£344,549First YearProfit From Rental Income
£18,583
↗ 5%After 5 Years
Change In Property Value
£109,232
↗ 20%After 5 Years
Return On Investment
37%
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 | £30,240 | £30,845 | £31,616 | £32,406 | £33,216 | £158,324 |
| Total Expenses | £26,845 | £26,952 | £27,072 | £27,195 | £27,318 | £135,382 |
| Profit Before Tax | £3,395 | £3,893 | £4,544 | £5,212 | £5,898 | £22,942 |
| Profit After Tax | £2,750 | £3,153 | £3,681 | £4,221 | £4,777 | £18,583 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £13,750 | £14,373 | £26,570 | £33,977 | £39,145 | £127,815 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change