Flat SW9 1 bed 1 bath

Ferndale Road SW9

London, England · SW9

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£20,670

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

48%

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	£25,500	£25,883	£26,530	£27,193	£28,009	£133,113
Total Expenses	£21,272	£21,380	£21,510	£21,643	£21,790	£107,595
Profit Before Tax	£4,228	£4,502	£5,019	£5,549	£6,218	£25,518
Profit After Tax	£3,425	£3,647	£4,066	£4,495	£5,037	£20,670
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£3,429	£3,651	£11,966	£18,597	£23,802	£61,445
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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