Flat
SW6
2 beds
2 baths
Adam Walk, Crabtree Lane, London SW6
London, England · SW6
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£-11,813
↘ -3%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
26%
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 | £54,600 | £55,419 | £56,804 | £58,225 | £59,971 | £285,019 |
| Total Expenses | £59,038 | £59,165 | £59,347 | £59,533 | £59,750 | £296,833 |
| Profit Before Tax | £-4,438 | £-3,746 | £-2,542 | £-1,308 | £221 | £-11,813 |
| Profit After Tax | £-4,438 | £-3,746 | £-2,542 | £-1,308 | £221 | £-11,813 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £-4,425 | £-3,733 | £23,458 | £45,103 | £61,981 | £122,384 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 13% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change