Flat
SW8
3 beds
2 baths
Cowthorpe Road, London SW8
London, England · SW8
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£13,415
↗ 7%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,756 | £25,127 | £25,504 | £26,142 | £26,795 | £128,325 |
| Total Expenses | £22,172 | £22,259 | £22,338 | £22,443 | £22,551 | £111,763 |
| Profit Before Tax | £2,584 | £2,868 | £3,167 | £3,699 | £4,244 | £16,562 |
| Profit After Tax | £2,093 | £2,323 | £2,565 | £2,996 | £3,438 | £13,415 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £2,099 | £13,323 | £22,200 | £29,125 | £21,641 | £88,388 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change