Flat
SW18
2 beds
1 bath
Replingham Road, London SW18
Initial Investment
£287,924First YearProfit From Rental Income
£14,924
↗ 5%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
38%
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 | £26,124 | £26,646 | £27,313 | £27,995 | £28,695 | £136,774 |
| Total Expenses | £23,458 | £23,556 | £23,666 | £23,778 | £23,891 | £118,349 |
| Profit Before Tax | £2,666 | £3,090 | £3,647 | £4,217 | £4,805 | £18,425 |
| Profit After Tax | £2,159 | £2,503 | £2,954 | £3,416 | £3,892 | £14,924 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £11,659 | £12,193 | £22,722 | £29,114 | £33,573 | £109,261 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change