Flat
SW20
1 bed
1 bath
Coniston Close, London SW20
Initial Investment
£173,150First YearProfit From Rental Income
£7,266
↗ 4%After 5 Years
Change In Property Value
£63,553
↗ 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 | £17,592 | £17,944 | £18,392 | £18,852 | £19,324 | £92,104 |
| Total Expenses | £16,455 | £16,536 | £16,624 | £16,714 | £16,804 | £83,134 |
| Profit Before Tax | £1,137 | £1,407 | £1,768 | £2,138 | £2,520 | £8,970 |
| Profit After Tax | £921 | £1,140 | £1,432 | £1,732 | £2,041 | £7,266 |
| Change In Property Value | £6,400 | £6,528 | £13,317 | £17,312 | £19,996 | £63,553 |
| Net Return | £7,321 | £7,668 | £14,749 | £19,044 | £22,037 | £70,819 |
| Return From Rental Income (%) | 1% | 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