Flat SW5 0 beds 1 bath

Warwick Road, London SW5

London, England · SW5

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£26,154

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

56%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£16,996	£17,049	£17,125	£17,202	£17,293	£85,665
Profit Before Tax	£5,600	£5,886	£6,383	£6,894	£7,526	£32,289
Profit After Tax	£4,536	£4,767	£5,171	£5,584	£6,096	£26,154
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£4,540	£4,771	£12,171	£18,079	£22,724	£62,284
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

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