Flat
SW6
3 beds
1 bath
Lancaster Court, Darlan Road, Fulham, London SW6
London, England · SW6
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£-10,939
↘ -7%After 5 Years
Change In Property Value
£48,517
↗ 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 | £19,740 | £20,036 | £20,537 | £21,050 | £21,682 | £103,045 |
| Total Expenses | £22,621 | £22,697 | £22,790 | £22,885 | £22,991 | £113,984 |
| Profit Before Tax | £-2,881 | £-2,661 | £-2,253 | £-1,835 | £-1,309 | £-10,939 |
| Profit After Tax | £-2,881 | £-2,661 | £-2,253 | £-1,835 | £-1,309 | £-10,939 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £-2,877 | £-2,656 | £7,147 | £14,945 | £21,020 | £37,579 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 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