Flat
SW6
2 beds
2 baths
Adam Walk, Crabtree Lane, London SW6
London, England · SW6
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£38,909
↗ 12%After 5 Years
Change In Property Value
£100,648
↗ 10%After 5 Years
Return On Investment
42%
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 | £53,616 | £54,420 | £55,781 | £57,175 | £58,891 | £279,883 |
| Total Expenses | £46,045 | £46,171 | £46,350 | £46,533 | £46,748 | £231,847 |
| Profit Before Tax | £7,571 | £8,249 | £9,431 | £10,642 | £12,143 | £48,036 |
| Profit After Tax | £6,133 | £6,682 | £7,639 | £8,620 | £9,836 | £38,909 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £6,142 | £6,692 | £27,139 | £43,428 | £56,155 | £139,557 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change