Flat
SW18
1 bed
0 baths
"Valence View - Plot 219" at King Georges Gate, Bendon Valley, Garratt Lane, Earlsfield SW18
Initial Investment
£252,062First YearProfit From Rental Income
£12,572
↗ 5%After 5 Years
Change In Property Value
£84,903
↗ 20%After 5 Years
Return On Investment
39%
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 | £23,508 | £23,978 | £24,578 | £25,192 | £25,822 | £123,078 |
| Total Expenses | £21,312 | £21,405 | £21,508 | £21,613 | £21,719 | £107,556 |
| Profit Before Tax | £2,196 | £2,573 | £3,070 | £3,579 | £4,103 | £15,521 |
| Profit After Tax | £1,779 | £2,084 | £2,487 | £2,899 | £3,324 | £12,572 |
| Change In Property Value | £8,550 | £8,721 | £17,791 | £23,128 | £26,713 | £84,903 |
| Net Return | £10,329 | £10,805 | £20,277 | £26,027 | £30,036 | £97,475 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change