Flat SW6 1 bed 1 bath

Dairy Close, Parsons Green SW6

London, England · SW6

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-4,200

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

27%

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	£8,400	£8,526	£8,739	£8,958	£9,226	£43,849
Total Expenses	£9,539	£9,569	£9,607	£9,646	£9,689	£48,049
Profit Before Tax	£-1,139	£-1,043	£-868	£-688	£-462	£-4,200
Profit After Tax	£-1,139	£-1,043	£-868	£-688	£-462	£-4,200
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£-1,137	£-1,041	£3,132	£6,452	£9,039	£16,446
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	11%	15%	27%

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