Flat
SW8
1 bed
1 bath
Courthope House, Hartington Road, London SW8
London, England · SW8
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£7,057
↗ 6%After 5 Years
Change In Property Value
£53,162
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,556 | £17,819 | £18,087 | £18,539 | £19,002 | £91,003 |
| Total Expenses | £16,304 | £16,380 | £16,448 | £16,535 | £16,624 | £82,291 |
| Profit Before Tax | £1,252 | £1,439 | £1,639 | £2,004 | £2,378 | £8,712 |
| Profit After Tax | £1,014 | £1,166 | £1,327 | £1,623 | £1,926 | £7,057 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £1,018 | £8,966 | £15,251 | £20,151 | £14,834 | £60,219 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change