Flat
SW6
2 beds
2 baths
Sands End Lane, London SW6
London, England · SW6
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£61,998
↗ 12%After 5 Years
Change In Property Value
£149,681
↗ 10%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 | £79,740 | £80,936 | £82,960 | £85,033 | £87,584 | £416,254 |
| Total Expenses | £67,503 | £67,668 | £67,914 | £68,165 | £68,463 | £339,712 |
| Profit Before Tax | £12,237 | £13,268 | £15,046 | £16,869 | £19,122 | £76,541 |
| Profit After Tax | £9,912 | £10,747 | £12,187 | £13,664 | £15,489 | £61,998 |
| Change In Property Value | £15 | £15 | £29,001 | £51,766 | £68,886 | £149,681 |
| Net Return | £9,927 | £10,761 | £41,188 | £65,430 | £84,374 | £211,680 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change