Flat
SW9
3 beds
1 bath
Mayflower Road, Clapham, London SW9
London, England · SW9
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£23,079
↗ 10%After 5 Years
Change In Property Value
£98,828
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,348 | £33,848 | £34,356 | £35,215 | £36,095 | £172,862 |
| Total Expenses | £28,662 | £28,762 | £28,853 | £28,981 | £29,112 | £144,370 |
| Profit Before Tax | £4,686 | £5,087 | £5,502 | £6,234 | £6,983 | £28,492 |
| Profit After Tax | £3,796 | £4,120 | £4,457 | £5,049 | £5,657 | £23,079 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £3,803 | £18,620 | £30,340 | £39,492 | £29,651 | £121,906 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change