Flat SW2 3 beds 1 bath

Laughton House, Tulse Hill, Brixton, London SW2

London, England · SW2

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£35,891

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

60%

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	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£22,172	£22,297	£22,448	£22,603	£22,774	£112,294
Profit Before Tax	£7,828	£8,153	£8,763	£9,388	£10,177	£44,310
Profit After Tax	£6,341	£6,604	£7,098	£7,605	£8,244	£35,891
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£6,345	£6,608	£14,998	£21,706	£27,009	£76,666
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	5%	5%	12%	17%	21%	60%

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