Flat SW9 1 bed 1 bath

Wynne Road, London SW9

London, England · SW9

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£5,897

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£44,984

↗ 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	£15,180	£15,408	£15,639	£16,030	£16,431	£78,687
Total Expenses	£14,136	£14,209	£14,273	£14,354	£14,436	£71,407
Profit Before Tax	£1,044	£1,199	£1,366	£1,676	£1,994	£7,280
Profit After Tax	£846	£971	£1,107	£1,358	£1,615	£5,897
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£849	£7,571	£12,888	£17,035	£12,537	£50,881
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change