Flat
SW5
2 beds
2 baths
Warwick Road, London SW5
London, England · SW5
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£51,272
↗ 16%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
47%
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 | £59,724 | £60,620 | £62,135 | £63,689 | £65,599 | £311,767 |
| Total Expenses | £49,144 | £49,382 | £49,673 | £49,970 | £50,299 | £248,468 |
| Profit Before Tax | £10,580 | £11,238 | £12,463 | £13,719 | £15,300 | £63,299 |
| Profit After Tax | £8,570 | £9,102 | £10,095 | £11,112 | £12,393 | £51,272 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £8,579 | £9,112 | £28,595 | £44,135 | £56,338 | £146,759 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change