Flat
SW18
1 bed
1 bath
Osiers Road, London SW18
Initial Investment
£58,600First YearProfit From Rental Income
£19,021
↗ 32%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
73%
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 | £12,252 | £12,497 | £12,809 | £13,130 | £13,458 | £64,146 |
| Total Expenses | £7,986 | £8,057 | £8,131 | £8,207 | £8,282 | £40,663 |
| Profit Before Tax | £4,266 | £4,440 | £4,679 | £4,923 | £5,176 | £23,483 |
| Profit After Tax | £3,455 | £3,597 | £3,790 | £3,988 | £4,192 | £19,021 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £5,855 | £6,045 | £8,784 | £10,480 | £11,691 | £42,854 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change