Flat SW2 2 beds 1 bath

Tulse Hill, London SW2

London, England · SW2

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£20,054

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

49%

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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£20,100	£20,200	£20,322	£20,446	£20,584	£101,652
Profit Before Tax	£4,116	£4,379	£4,872	£5,377	£6,015	£24,758
Profit After Tax	£3,334	£3,547	£3,946	£4,355	£4,872	£20,054
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£3,338	£3,551	£11,446	£17,743	£22,687	£58,765
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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