Flat
SW19
1 bed
1 bath
7 Elm Grove, London SW19
Initial Investment
£159,515First YearProfit From Rental Income
£6,274
↗ 4%After 5 Years
Change In Property Value
£59,571
↗ 20%After 5 Years
Return On Investment
41%
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 | £16,488 | £16,818 | £17,238 | £17,669 | £18,111 | £86,324 |
| Total Expenses | £15,549 | £15,628 | £15,713 | £15,800 | £15,887 | £78,578 |
| Profit Before Tax | £939 | £1,189 | £1,525 | £1,869 | £2,224 | £7,746 |
| Profit After Tax | £760 | £963 | £1,235 | £1,514 | £1,801 | £6,274 |
| Change In Property Value | £5,999 | £6,119 | £12,483 | £16,228 | £18,743 | £59,571 |
| Net Return | £6,759 | £7,082 | £13,718 | £17,741 | £20,544 | £65,845 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change