Flat SW2 2 beds 1 bath

Streatham Hill, London SW2

London, England · SW2

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£12,167

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

44%

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	£20,303	£20,432	£20,579	£20,729	£20,890	£102,933
Profit Before Tax	£2,293	£2,503	£2,929	£3,367	£3,929	£15,021
Profit After Tax	£1,857	£2,027	£2,373	£2,727	£3,182	£12,167
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£1,861	£2,031	£9,373	£15,223	£19,810	£48,297
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	14%	18%	44%

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