Flat SW4 3 beds 1 bath

Studley Road, London SW4

London, England · SW4

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£22,389

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£43,867

↗ 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	£27,432	£27,843	£28,540	£29,253	£30,131	£143,199
Total Expenses	£22,847	£22,963	£23,102	£23,245	£23,402	£115,558
Profit Before Tax	£4,585	£4,881	£5,437	£6,008	£6,729	£27,640
Profit After Tax	£3,714	£3,953	£4,404	£4,867	£5,451	£22,389
Change In Property Value	£4	£4	£8,499	£15,171	£20,188	£43,867
Net Return	£3,718	£3,958	£12,903	£20,038	£25,639	£66,256
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