Flat
SW8
1 bed
1 bath
Tennyson Street, London SW8
London, England · SW8
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£34,772
↗ 22%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
54%
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 | £30,672 | £31,132 | £31,910 | £32,708 | £33,689 | £160,112 |
| Total Expenses | £23,243 | £23,319 | £23,426 | £23,535 | £23,661 | £117,184 |
| Profit Before Tax | £7,429 | £7,813 | £8,485 | £9,173 | £10,028 | £42,928 |
| Profit After Tax | £6,018 | £6,328 | £6,872 | £7,430 | £8,123 | £34,772 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £6,022 | £6,333 | £16,373 | £24,388 | £30,689 | £83,805 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change