Flat
SW6
1 bed
1 bath
Parkland Walk, London SW6
London, England · SW6
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£-11,055
↘ -6%After 5 Years
Change In Property Value
£59,873
↗ 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 | £24,360 | £24,725 | £25,344 | £25,977 | £26,756 | £127,163 |
| Total Expenses | £27,448 | £27,530 | £27,635 | £27,742 | £27,863 | £138,217 |
| Profit Before Tax | £-3,088 | £-2,805 | £-2,291 | £-1,765 | £-1,106 | £-11,055 |
| Profit After Tax | £-3,088 | £-2,805 | £-2,291 | £-1,765 | £-1,106 | £-11,055 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £-3,082 | £-2,799 | £9,309 | £18,941 | £26,448 | £48,818 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change