Flat
SW18
0 beds
1 bath
Wandsworth Mills, 11 Armoury Way, London SW18
Initial Investment
£369,464First YearProfit From Rental Income
£20,242
↗ 5%After 5 Years
Change In Property Value
£115,786
↗ 20%After 5 Years
Return On Investment
37%
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 | £32,064 | £32,705 | £33,523 | £34,361 | £35,220 | £167,873 |
| Total Expenses | £28,337 | £28,447 | £28,572 | £28,699 | £28,828 | £142,883 |
| Profit Before Tax | £3,727 | £4,258 | £4,951 | £5,662 | £6,392 | £24,990 |
| Profit After Tax | £3,019 | £3,449 | £4,010 | £4,586 | £5,178 | £20,242 |
| Change In Property Value | £11,660 | £11,893 | £24,262 | £31,541 | £36,430 | £115,786 |
| Net Return | £14,679 | £15,342 | £28,273 | £36,127 | £41,607 | £136,028 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change