Flat SW4 0 beds 0 baths

Bromfelde Road, London SW4

London, England · SW4

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£43,693

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£197,655

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£63,804	£64,761	£65,732	£67,376	£69,060	£330,734
Total Expenses	£55,034	£55,180	£55,318	£55,524	£55,735	£276,791
Profit Before Tax	£8,770	£9,581	£10,414	£11,852	£13,325	£53,942
Profit After Tax	£7,104	£7,761	£8,436	£9,600	£10,793	£43,693
Change In Property Value	£15	£29,000	£51,766	£68,885	£47,990	£197,655
Net Return	£7,118	£36,761	£60,201	£78,485	£58,783	£241,348
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	15%	11%	46%

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