Flat SW5 1 bed 1 bath

Penywern Road, London SW5

London, England · SW5

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£25,744

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£42,324

↗ 10%After 5 Years

Return On Investment

52%

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	£26,472	£26,869	£27,541	£28,229	£29,076	£138,187
Total Expenses	£21,069	£21,158	£21,272	£21,388	£21,518	£106,405
Profit Before Tax	£5,403	£5,711	£6,269	£6,842	£7,558	£31,782
Profit After Tax	£4,376	£4,626	£5,078	£5,542	£6,122	£25,744
Change In Property Value	£4	£4	£8,200	£14,637	£19,478	£42,324
Net Return	£4,381	£4,630	£13,278	£20,179	£25,600	£68,067
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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