Flat
SW20
3 beds
1 bath
Chase Side Avenue, London SW20
Initial Investment
£555,549First YearProfit From Rental Income
£32,149
↗ 6%After 5 Years
Change In Property Value
£163,848
↗ 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 | £45,372 | £46,279 | £47,436 | £48,622 | £49,838 | £237,548 |
| Total Expenses | £39,269 | £39,406 | £39,564 | £39,727 | £39,891 | £197,857 |
| Profit Before Tax | £6,103 | £6,874 | £7,872 | £8,895 | £9,947 | £39,691 |
| Profit After Tax | £4,943 | £5,568 | £6,376 | £7,205 | £8,057 | £32,149 |
| Change In Property Value | £16,500 | £16,830 | £34,333 | £44,633 | £51,551 | £163,848 |
| Net Return | £21,443 | £22,398 | £40,709 | £51,838 | £59,608 | £195,997 |
| 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