Flat
SW18
1 bed
1 bath
4 Putney Bridge Road, London SW18
Initial Investment
£515,549First YearProfit From Rental Income
£29,695
↗ 6%After 5 Years
Change In Property Value
£153,917
↗ 20%After 5 Years
Return On Investment
36%
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 | £42,624 | £43,476 | £44,563 | £45,677 | £46,819 | £223,161 |
| Total Expenses | £37,011 | £37,142 | £37,293 | £37,449 | £37,606 | £186,500 |
| Profit Before Tax | £5,613 | £6,335 | £7,270 | £8,229 | £9,214 | £36,661 |
| Profit After Tax | £4,547 | £5,131 | £5,889 | £6,665 | £7,463 | £29,695 |
| Change In Property Value | £15,500 | £15,810 | £32,252 | £41,928 | £48,427 | £153,917 |
| Net Return | £20,047 | £20,941 | £38,141 | £48,593 | £55,890 | £183,613 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change