Flat
SW19
2 beds
1 bath
Hardy Road, London SW19
Initial Investment
£253,911First YearProfit From Rental Income
£12,682
↗ 5%After 5 Years
Change In Property Value
£85,389
↗ 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 | £23,640 | £24,113 | £24,716 | £25,334 | £25,967 | £123,769 |
| Total Expenses | £21,422 | £21,516 | £21,619 | £21,724 | £21,830 | £108,111 |
| Profit Before Tax | £2,218 | £2,597 | £3,097 | £3,609 | £4,136 | £15,657 |
| Profit After Tax | £1,796 | £2,104 | £2,508 | £2,923 | £3,350 | £12,682 |
| Change In Property Value | £8,599 | £8,771 | £17,893 | £23,261 | £26,866 | £85,389 |
| Net Return | £10,395 | £10,875 | £20,401 | £26,184 | £30,217 | £98,072 |
| 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