Flat
SW8
0 beds
1 bath
Wandsworth Road, London SW8
London, England · SW8
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£23,327
↗ 9%After 5 Years
Change In Property Value
£109,051
↗ 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 | £36,000 | £36,540 | £37,088 | £38,015 | £38,966 | £186,609 |
| Total Expenses | £31,340 | £31,444 | £31,540 | £31,674 | £31,812 | £157,810 |
| Profit Before Tax | £4,660 | £5,096 | £5,548 | £6,341 | £7,154 | £28,799 |
| Profit After Tax | £3,775 | £4,128 | £4,494 | £5,136 | £5,794 | £23,327 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £3,783 | £20,128 | £33,054 | £43,142 | £32,272 | £132,378 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| 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