Flat
SW8
2 beds
2 baths
Guildford Road, South Lambeth SW8
London, England · SW8
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£24,268
↗ 18%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
50%
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 | £21,418 | £21,515 | £21,636 | £21,760 | £21,898 | £108,227 |
| Profit Before Tax | £5,054 | £5,354 | £5,905 | £6,469 | £7,178 | £29,960 |
| Profit After Tax | £4,094 | £4,337 | £4,783 | £5,240 | £5,814 | £24,268 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £4,098 | £4,341 | £12,983 | £19,877 | £25,292 | £66,591 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change