Flat
SW4
2 beds
2 baths
Clapham Common South Side, London SW4
London, England · SW4
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£14,895
↗ 7%After 5 Years
Change In Property Value
£88,604
↗ 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 | £28,596 | £29,025 | £29,460 | £30,197 | £30,952 | £148,230 |
| Total Expenses | £25,773 | £25,866 | £25,951 | £26,066 | £26,184 | £129,841 |
| Profit Before Tax | £2,823 | £3,159 | £3,510 | £4,131 | £4,767 | £18,389 |
| Profit After Tax | £2,286 | £2,559 | £2,843 | £3,346 | £3,862 | £14,895 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £2,293 | £15,559 | £26,048 | £34,225 | £25,374 | £103,499 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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