Flat
SW8
1 bed
1 bath
Tennyson Street, London SW8
London, England · SW8
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£12,410
↗ 7%After 5 Years
Change In Property Value
£71,565
↗ 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 | £23,628 | £23,982 | £24,342 | £24,951 | £25,574 | £122,478 |
| Total Expenses | £21,255 | £21,340 | £21,417 | £21,520 | £21,625 | £107,156 |
| Profit Before Tax | £2,373 | £2,642 | £2,925 | £3,431 | £3,950 | £15,321 |
| Profit After Tax | £1,922 | £2,140 | £2,369 | £2,779 | £3,199 | £12,410 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £1,928 | £12,640 | £21,112 | £27,720 | £20,575 | £83,975 |
| 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