Flat SW2 1 bed 1 bath

Rosebery Road SW2

London, England · SW2

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£24,726

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£48,001

↗ 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	£30,024	£30,474	£31,236	£32,017	£32,978	£156,729
Total Expenses	£24,953	£25,079	£25,230	£25,385	£25,556	£126,204
Profit Before Tax	£5,071	£5,395	£6,006	£6,632	£7,422	£30,526
Profit After Tax	£4,107	£4,370	£4,865	£5,372	£6,012	£24,726
Change In Property Value	£5	£5	£9,300	£16,601	£22,091	£48,001
Net Return	£4,112	£4,375	£14,165	£21,973	£28,103	£72,727
Return From Rental Income (%)	3%	3%	3%	4%	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