Flat
SW5
2 beds
2 baths
Warwick Road, London SW5
London, England · SW5
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£12,446
↗ 6%After 5 Years
Change In Property Value
£88,604
↗ 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 | £27,948 | £28,367 | £28,793 | £29,513 | £30,250 | £144,871 |
| Total Expenses | £25,709 | £25,800 | £25,884 | £25,998 | £26,114 | £129,505 |
| Profit Before Tax | £2,239 | £2,567 | £2,909 | £3,515 | £4,136 | £15,366 |
| Profit After Tax | £1,814 | £2,079 | £2,356 | £2,847 | £3,350 | £12,446 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £1,820 | £15,079 | £25,561 | £33,726 | £24,863 | £101,050 |
| 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