Flat SW9 2 beds 1 bath

Coldharbour Lane, Loughborough Junction SW9

London, England · SW9

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£23,095

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£24,342	£24,468	£24,619	£24,773	£24,942	£123,143
Profit Before Tax	£4,710	£5,020	£5,606	£6,208	£6,968	£28,512
Profit After Tax	£3,815	£4,066	£4,541	£5,028	£5,644	£23,095
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£3,820	£4,071	£13,541	£21,094	£27,022	£69,548
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	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