Flat SW5 1 bed 1 bath

Penywern Road, London SW5

London, England · SW5

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-9,063

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

25%

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	£16,128	£16,370	£16,779	£17,199	£17,715	£84,190
Total Expenses	£18,491	£18,561	£18,645	£18,731	£18,825	£93,253
Profit Before Tax	£-2,363	£-2,191	£-1,866	£-1,532	£-1,110	£-9,063
Profit After Tax	£-2,363	£-2,191	£-1,866	£-1,532	£-1,110	£-9,063
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£-2,359	£-2,187	£5,634	£11,856	£16,705	£29,648
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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