Flat
SW19
2 beds
1 bath
Esher Gardens, Southfields SW19
Initial Investment
£257,724First YearProfit From Rental Income
£12,924
↗ 5%After 5 Years
Change In Property Value
£86,392
↗ 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 | £23,916 | £24,394 | £25,004 | £25,629 | £26,270 | £125,214 |
| Total Expenses | £21,650 | £21,744 | £21,848 | £21,954 | £22,061 | £109,258 |
| Profit Before Tax | £2,266 | £2,650 | £3,156 | £3,675 | £4,209 | £15,956 |
| Profit After Tax | £1,835 | £2,147 | £2,557 | £2,977 | £3,409 | £12,924 |
| Change In Property Value | £8,700 | £8,874 | £18,103 | £23,534 | £27,182 | £86,392 |
| Net Return | £10,535 | £11,021 | £20,659 | £26,511 | £30,591 | £99,317 |
| 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