Flat
SW18
1 bed
1 bath
Herringbone Apartments, 1 Courthouse Way, London SW18
Initial Investment
£73,350First YearProfit From Rental Income
£-1,340
↘ -2%After 5 Years
Change In Property Value
£29,890
↗ 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 | £8,268 | £8,433 | £8,644 | £8,860 | £9,082 | £43,288 |
| Total Expenses | £8,798 | £8,860 | £8,924 | £8,990 | £9,055 | £44,627 |
| Profit Before Tax | £-530 | £-427 | £-280 | £-130 | £27 | £-1,340 |
| Profit After Tax | £-530 | £-427 | £-280 | £-130 | £27 | £-1,340 |
| Change In Property Value | £3,010 | £3,070 | £6,263 | £8,142 | £9,404 | £29,890 |
| Net Return | £2,480 | £2,643 | £5,983 | £8,013 | £9,431 | £28,550 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 3% | 4% | 8% | 11% | 13% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change