Flat SW4 2 beds 1 bath

Littlebury Road, London SW4

London, England · SW4

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£45,490

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 10%After 5 Years

Return On Investment

54%

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	£38,412	£38,988	£39,963	£40,962	£42,191	£200,516
Total Expenses	£28,649	£28,734	£28,857	£28,984	£29,132	£144,356
Profit Before Tax	£9,763	£10,254	£11,106	£11,978	£13,059	£56,160
Profit After Tax	£7,908	£8,306	£8,995	£9,702	£10,578	£45,490
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£7,914	£8,312	£20,896	£30,944	£38,845	£106,911
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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