Flat SW2 4 beds 1 bath

Arodene Road, London SW2

London, England · SW2

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£61,375

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 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	£58,464	£59,341	£60,824	£62,345	£64,215	£305,190
Total Expenses	£45,538	£45,671	£45,863	£46,059	£46,288	£229,419
Profit Before Tax	£12,926	£13,670	£14,962	£16,287	£17,927	£75,771
Profit After Tax	£10,470	£11,072	£12,119	£13,192	£14,521	£61,375
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£10,480	£11,082	£31,119	£47,108	£59,653	£159,442
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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