Flat
SW6
1 bed
1 bath
Adam Walk, Crabtree Lane, London SW6
London, England · SW6
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£19,724
↗ 10%After 5 Years
Change In Property Value
£59,873
↗ 10%After 5 Years
Return On Investment
42%
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 | £31,896 | £32,374 | £33,184 | £34,013 | £35,034 | £166,501 |
| Total Expenses | £28,201 | £28,295 | £28,419 | £28,546 | £28,690 | £142,151 |
| Profit Before Tax | £3,695 | £4,079 | £4,765 | £5,468 | £6,343 | £24,351 |
| Profit After Tax | £2,993 | £3,304 | £3,860 | £4,429 | £5,138 | £19,724 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £2,999 | £3,310 | £15,460 | £25,135 | £32,693 | £79,596 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change