Flat
SW19
1 bed
1 bath
Brangwyn Crescent, Colliers Wood, London SW19
Initial Investment
£135,750First YearProfit From Rental Income
£4,562
↗ 3%After 5 Years
Change In Property Value
£52,630
↗ 20%After 5 Years
Return On Investment
42%
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 | £14,568 | £14,859 | £15,231 | £15,612 | £16,002 | £76,272 |
| Total Expenses | £13,971 | £14,046 | £14,126 | £14,208 | £14,290 | £70,640 |
| Profit Before Tax | £597 | £814 | £1,105 | £1,404 | £1,712 | £5,632 |
| Profit After Tax | £484 | £659 | £895 | £1,137 | £1,387 | £4,562 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £16,559 | £52,630 |
| Net Return | £5,784 | £6,065 | £11,923 | £15,474 | £17,946 | £57,192 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change