Flat
SW19
2 beds
1 bath
Elm Grove, London SW19
Initial Investment
£389,849First YearProfit From Rental Income
£21,537
↗ 6%After 5 Years
Change In Property Value
£121,148
↗ 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 | £33,540 | £34,211 | £35,066 | £35,943 | £36,841 | £175,601 |
| Total Expenses | £29,556 | £29,669 | £29,797 | £29,929 | £30,061 | £149,012 |
| Profit Before Tax | £3,984 | £4,542 | £5,269 | £6,014 | £6,780 | £26,589 |
| Profit After Tax | £3,227 | £3,679 | £4,268 | £4,871 | £5,492 | £21,537 |
| Change In Property Value | £12,200 | £12,444 | £25,386 | £33,001 | £38,117 | £121,148 |
| Net Return | £15,427 | £16,123 | £29,653 | £37,873 | £43,608 | £142,685 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| 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