Flat
SW5
0 beds
1 bath
Cromwell Road, London SW5
London, England · SW5
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£4,109
↗ 3%After 5 Years
Change In Property Value
£53,162
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,776 | £17,028 | £17,283 | £17,715 | £18,158 | £86,960 |
| Total Expenses | £16,226 | £16,301 | £16,368 | £16,453 | £16,540 | £81,887 |
| Profit Before Tax | £550 | £727 | £915 | £1,263 | £1,618 | £5,073 |
| Profit After Tax | £446 | £589 | £742 | £1,023 | £1,311 | £4,109 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £450 | £8,389 | £14,665 | £19,550 | £14,219 | £57,272 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change