Flat SW9 2 beds 1 bath

Ashfield Court, 287 Clapham Road, London SW9

London, England · SW9

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£30,314

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£52,647

↗ 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	£32,928	£33,422	£34,257	£35,114	£36,167	£171,889
Total Expenses	£26,611	£26,731	£26,881	£27,034	£27,206	£134,464
Profit Before Tax	£6,317	£6,691	£7,376	£8,079	£8,962	£37,425
Profit After Tax	£5,117	£5,419	£5,975	£6,544	£7,259	£30,314
Change In Property Value	£5	£5	£10,200	£18,207	£24,229	£52,647
Net Return	£5,122	£5,424	£16,175	£24,752	£31,488	£82,961
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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