Flat
SW2
1 bed
1 bath
Lydhurst Avenue, Streatham Hill SW2
London, England · SW2
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£25,446
↗ 22%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
54%
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 | £23,568 | £23,922 | £24,520 | £25,133 | £25,887 | £123,028 |
| Total Expenses | £18,160 | £18,226 | £18,314 | £18,404 | £18,508 | £91,613 |
| Profit Before Tax | £5,408 | £5,696 | £6,205 | £6,728 | £7,378 | £31,415 |
| Profit After Tax | £4,380 | £4,613 | £5,026 | £5,450 | £5,977 | £25,446 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £4,384 | £4,617 | £12,327 | £18,481 | £23,317 | £63,125 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change