Flat SW2 3 beds 1 bath

Tulse Hill, London SW2

London, England · SW2

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£19,215

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 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	£24,540	£24,908	£25,531	£26,169	£26,954	£128,102
Total Expenses	£20,631	£20,739	£20,867	£20,999	£21,144	£104,380
Profit Before Tax	£3,910	£4,169	£4,663	£5,170	£5,810	£23,722
Profit After Tax	£3,167	£3,377	£3,777	£4,188	£4,706	£19,215
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£3,170	£3,381	£11,377	£17,754	£22,759	£58,442
Return From Rental Income (%)	3%	3%	3%	3%	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