Flat SW4 2 beds 2 baths

Macaulay Road, London SW4

London, England · SW4

Initial Investment

First Year

£240,500First Year

Profit From Rental Income

After 5 Years

£17,427

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£98,146

↗ 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	£31,680	£32,155	£32,638	£33,453	£34,290	£164,216
Total Expenses	£28,334	£28,432	£28,521	£28,644	£28,770	£142,701
Profit Before Tax	£3,346	£3,724	£4,117	£4,809	£5,519	£21,515
Profit After Tax	£2,710	£3,016	£3,335	£3,896	£4,471	£17,427
Change In Property Value	£7	£14,400	£25,704	£34,205	£23,829	£98,146
Net Return	£2,717	£17,416	£29,039	£38,101	£28,300	£115,573
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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