Flat
SW20
2 beds
2 baths
Copse Hill, London SW20
Initial Investment
£587,549First YearProfit From Rental Income
£34,104
↗ 6%After 5 Years
Change In Property Value
£171,792
↗ 20%After 5 Years
Return On Investment
35%
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 | £47,568 | £48,519 | £49,732 | £50,976 | £52,250 | £249,045 |
| Total Expenses | £41,076 | £41,217 | £41,381 | £41,549 | £41,719 | £206,942 |
| Profit Before Tax | £6,492 | £7,303 | £8,351 | £9,426 | £10,531 | £42,103 |
| Profit After Tax | £5,259 | £5,915 | £6,765 | £7,635 | £8,530 | £34,104 |
| Change In Property Value | £17,300 | £17,646 | £35,998 | £46,797 | £54,051 | £171,792 |
| Net Return | £22,559 | £23,561 | £42,762 | £54,433 | £62,581 | £205,895 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change