Flat
SW4
2 beds
2 baths
20 Fergusson Mews, Stockwell SW4
London, England · SW4
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£46,364
↗ 20%After 5 Years
Change In Property Value
£71,744
↗ 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 | £44,868 | £45,541 | £46,680 | £47,847 | £49,282 | £234,217 |
| Total Expenses | £35,065 | £35,201 | £35,380 | £35,562 | £35,770 | £176,978 |
| Profit Before Tax | £9,803 | £10,340 | £11,300 | £12,284 | £13,512 | £57,239 |
| Profit After Tax | £7,940 | £8,375 | £9,153 | £9,950 | £10,945 | £46,364 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £7,947 | £8,382 | £23,053 | £34,762 | £43,962 | £118,107 |
| 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