Flat
SW4
2 beds
1 bath
Gauden Road, Clapham Road SW4
London, England · SW4
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£40,256
↗ 20%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
51%
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 | £38,736 | £39,317 | £40,300 | £41,307 | £42,547 | £202,207 |
| Total Expenses | £30,219 | £30,335 | £30,488 | £30,644 | £30,823 | £152,509 |
| Profit Before Tax | £8,517 | £8,982 | £9,812 | £10,663 | £11,724 | £49,698 |
| Profit After Tax | £6,899 | £7,275 | £7,948 | £8,637 | £9,497 | £40,256 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £6,905 | £7,281 | £19,948 | £30,057 | £38,001 | £102,193 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change