Flat SW2 1 bed 1 bath

Christchurch Road, Streatham SW2

London, England · SW2

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£20,021

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

51%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£18,446	£18,533	£18,639	£18,749	£18,870	£93,236
Profit Before Tax	£4,150	£4,402	£4,869	£5,347	£5,949	£24,718
Profit After Tax	£3,362	£3,566	£3,944	£4,331	£4,819	£20,021
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,365	£3,569	£10,944	£16,827	£21,446	£56,151
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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