Flat SW2 2 beds 1 bath

Tulse Hill, London SW2

London, England · SW2

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£1,875

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£35,435

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,700	£11,875	£12,054	£12,355	£12,664	£60,648
Total Expenses	£11,534	£11,601	£11,660	£11,732	£11,806	£58,334
Profit Before Tax	£166	£274	£393	£623	£858	£2,314
Profit After Tax	£135	£222	£319	£504	£695	£1,875
Change In Property Value	£3	£5,199	£9,280	£12,349	£8,603	£35,435
Net Return	£137	£5,421	£9,599	£12,854	£9,298	£37,309
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change