Flat
SW5
2 beds
1 bath
Nevern Road, London SW5
London, England · SW5
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£14,048
↗ 6%After 5 Years
Change In Property Value
£95,420
↗ 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 | £30,096 | £30,547 | £31,006 | £31,781 | £32,575 | £156,005 |
| Total Expenses | £27,532 | £27,627 | £27,714 | £27,833 | £27,956 | £138,662 |
| Profit Before Tax | £2,564 | £2,920 | £3,292 | £3,947 | £4,620 | £17,343 |
| Profit After Tax | £2,077 | £2,365 | £2,666 | £3,197 | £3,742 | £14,048 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £2,084 | £16,365 | £27,656 | £36,452 | £26,910 | £109,468 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change