Flat SW2 1 bed 1 bath

Longford Walk, London SW2

London, England · SW2

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£13,481

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 10%After 5 Years

Return On Investment

50%

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	£17,436	£17,698	£18,140	£18,593	£19,151	£91,018
Total Expenses	£14,699	£14,777	£14,869	£14,964	£15,067	£74,375
Profit Before Tax	£2,737	£2,921	£3,271	£3,630	£4,084	£16,643
Profit After Tax	£2,217	£2,366	£2,649	£2,940	£3,308	£13,481
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£2,220	£2,369	£8,050	£12,579	£16,135	£41,353
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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