Flat
SW9
1 bed
1 bath
Robsart Street SW9
London, England · SW9
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£-3,605
↘ -3%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
29%
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 | £17,712 | £17,978 | £18,427 | £18,888 | £19,454 | £92,459 |
| Total Expenses | £19,046 | £19,119 | £19,207 | £19,296 | £19,396 | £96,064 |
| Profit Before Tax | £-1,334 | £-1,141 | £-779 | £-409 | £59 | £-3,605 |
| Profit After Tax | £-1,334 | £-1,141 | £-779 | £-409 | £59 | £-3,605 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £-1,330 | £-1,137 | £6,921 | £13,336 | £18,349 | £36,138 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change