Flat
SW11
2 beds
1 bath
Tyneham Road, London SW11
London, England · SW11
View property listing
Initial Investment
£256,250First YearProfit From Rental Income
£47,765
↗ 19%After 5 Years
Change In Property Value
£78,970
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £47,076 | £47,782 | £48,977 | £50,201 | £51,707 | £245,743 |
| Total Expenses | £37,059 | £37,176 | £37,338 | £37,504 | £37,698 | £186,774 |
| Profit Before Tax | £10,017 | £10,607 | £11,639 | £12,697 | £14,010 | £58,969 |
| Profit After Tax | £8,114 | £8,591 | £9,427 | £10,284 | £11,348 | £47,765 |
| Change In Property Value | £8 | £8 | £15,300 | £27,311 | £36,343 | £78,970 |
| Net Return | £8,121 | £8,599 | £24,728 | £37,595 | £47,691 | £126,734 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change