Flat
SW9
2 beds
2 baths
Stane Grove, London SW9
London, England · SW9
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£32,504
↗ 18%After 5 Years
Change In Property Value
£56,776
↗ 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 | £35,508 | £36,041 | £36,942 | £37,865 | £39,001 | £185,357 |
| Total Expenses | £28,740 | £28,871 | £29,033 | £29,199 | £29,385 | £145,228 |
| Profit Before Tax | £6,768 | £7,170 | £7,908 | £8,666 | £9,616 | £40,128 |
| Profit After Tax | £5,482 | £5,808 | £6,406 | £7,019 | £7,789 | £32,504 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £5,488 | £5,813 | £17,406 | £26,655 | £33,918 | £89,280 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 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