Flat SW5 2 beds 2 baths

Warwick Road, London SW5

London, England · SW5

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£21,322

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£126,091

↗ 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	£39,780	£40,377	£40,982	£42,007	£43,057	£206,203
Total Expenses	£35,740	£35,850	£35,951	£36,095	£36,243	£179,879
Profit Before Tax	£4,040	£4,527	£5,031	£5,912	£6,814	£26,324
Profit After Tax	£3,273	£3,667	£4,075	£4,788	£5,519	£21,322
Change In Property Value	£9	£18,500	£33,023	£43,944	£30,614	£126,091
Net Return	£3,282	£22,167	£37,098	£48,732	£36,134	£147,413
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

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