Flat
SW9
1 bed
1 bath
Stockwell Road, Stockwell, London SW9
London, England · SW9
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£-2,167
↘ -1%After 5 Years
Change In Property Value
£48,001
↗ 10%After 5 Years
Return On Investment
30%
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 | £21,396 | £21,717 | £22,260 | £22,816 | £23,501 | £111,690 |
| Total Expenses | £22,588 | £22,667 | £22,764 | £22,863 | £22,974 | £113,857 |
| Profit Before Tax | £-1,192 | £-950 | £-504 | £-47 | £526 | £-2,167 |
| Profit After Tax | £-1,192 | £-950 | £-504 | £-47 | £526 | £-2,167 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £-1,188 | £-945 | £8,796 | £16,554 | £22,617 | £45,835 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change