Flat
SW2
2 beds
1 bath
Kirkstall Road, London SW2
London, England · SW2
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£28,194
↗ 16%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
48%
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 | £33,900 | £34,408 | £35,269 | £36,150 | £37,235 | £176,963 |
| Total Expenses | £28,109 | £28,250 | £28,419 | £28,593 | £28,784 | £142,155 |
| Profit Before Tax | £5,791 | £6,159 | £6,849 | £7,558 | £8,451 | £34,807 |
| Profit After Tax | £4,690 | £4,989 | £5,548 | £6,122 | £6,845 | £28,194 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £4,696 | £4,994 | £16,048 | £24,865 | £31,787 | £82,389 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change