Flat
SW9
1 bed
1 bath
Clapham Road, Stockwell, London SW9
London, England · SW9
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£18,954
↗ 16%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
49%
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 | £23,568 | £23,922 | £24,520 | £25,133 | £25,887 | £123,028 |
| Total Expenses | £19,695 | £19,796 | £19,917 | £20,041 | £20,178 | £99,628 |
| Profit Before Tax | £3,873 | £4,125 | £4,602 | £5,091 | £5,709 | £23,400 |
| Profit After Tax | £3,137 | £3,341 | £3,728 | £4,124 | £4,624 | £18,954 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £3,141 | £3,345 | £11,028 | £17,155 | £21,964 | £56,633 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change