Flat SW2 2 beds 1 bath

Telford Avenue, London SW2

London, England · SW2

Initial Investment

First Year

£156,150First Year

Profit From Rental Income

After 5 Years

£25,516

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£49,446

↗ 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	£30,924	£31,388	£32,173	£32,977	£33,966	£161,427
Total Expenses	£25,690	£25,819	£25,974	£26,134	£26,309	£129,926
Profit Before Tax	£5,234	£5,569	£6,198	£6,843	£7,657	£31,502
Profit After Tax	£4,240	£4,511	£5,020	£5,543	£6,202	£25,516
Change In Property Value	£5	£5	£9,580	£17,101	£22,756	£49,446
Net Return	£4,245	£4,516	£14,601	£22,644	£28,958	£74,963
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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