Flat SW6 1 bed 1 bath

Central Avenue, London SW6

London, England · SW6

Initial Investment

First Year

£171,200First Year

Profit From Rental Income

After 5 Years

£-10,993

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£53,885

↗ 10%After 5 Years

Return On Investment

25%

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	£21,924	£22,253	£22,809	£23,379	£24,081	£114,446
Total Expenses	£24,903	£24,982	£25,080	£25,181	£25,294	£125,440
Profit Before Tax	£-2,979	£-2,729	£-2,271	£-1,802	£-1,213	£-10,993
Profit After Tax	£-2,979	£-2,729	£-2,271	£-1,802	£-1,213	£-10,993
Change In Property Value	£5	£5	£10,440	£18,636	£24,799	£53,885
Net Return	£-2,974	£-2,724	£8,169	£16,834	£23,586	£42,892
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change