Flat
SW8
1 bed
1 bath
London SW8
London, England · SW8
View property listing
Initial Investment
£363,450First YearProfit From Rental Income
£33,392
↗ 9%After 5 Years
Change In Property Value
£143,539
↗ 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 | £47,388 | £48,099 | £48,820 | £50,041 | £51,292 | £245,640 |
| Total Expenses | £40,619 | £40,740 | £40,853 | £41,017 | £41,185 | £204,415 |
| Profit Before Tax | £6,769 | £7,359 | £7,967 | £9,024 | £10,107 | £41,225 |
| Profit After Tax | £5,483 | £5,961 | £6,453 | £7,309 | £8,187 | £33,392 |
| Change In Property Value | £11 | £21,060 | £37,592 | £50,025 | £34,851 | £143,539 |
| Net Return | £5,493 | £27,021 | £44,046 | £57,334 | £43,037 | £176,931 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 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