Flat
SW2
3 beds
2 baths
New Park Road, London SW2
London, England · SW2
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£9,021
↗ 6%After 5 Years
Change In Property Value
£59,978
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,800 | £20,097 | £20,398 | £20,908 | £21,431 | £102,635 |
| Total Expenses | £18,137 | £18,217 | £18,288 | £18,381 | £18,476 | £91,498 |
| Profit Before Tax | £1,663 | £1,880 | £2,111 | £2,528 | £2,956 | £11,137 |
| Profit After Tax | £1,347 | £1,523 | £1,710 | £2,047 | £2,394 | £9,021 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £1,351 | £10,323 | £17,418 | £22,951 | £16,956 | £68,999 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change