Flat
SW18
1 bed
1 bath
Drapers Yard, London SW18
Initial Investment
£238,849First YearProfit From Rental Income
£11,720
↗ 5%After 5 Years
Change In Property Value
£81,427
↗ 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 | £22,548 | £22,999 | £23,574 | £24,163 | £24,767 | £118,052 |
| Total Expenses | £20,522 | £20,613 | £20,713 | £20,816 | £20,919 | £103,582 |
| Profit Before Tax | £2,026 | £2,386 | £2,861 | £3,347 | £3,848 | £14,469 |
| Profit After Tax | £1,641 | £1,933 | £2,317 | £2,711 | £3,117 | £11,720 |
| Change In Property Value | £8,200 | £8,364 | £17,063 | £22,181 | £25,619 | £81,427 |
| Net Return | £9,841 | £10,297 | £19,380 | £24,893 | £28,737 | £93,148 |
| 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