Flat SW9 1 bed 1 bath

Landor Road, Brixton SW9

London, England · SW9

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£20,422

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£25,824	£26,211	£26,867	£27,538	£28,364	£134,805
Total Expenses	£21,662	£21,775	£21,909	£22,047	£22,198	£109,592
Profit Before Tax	£4,162	£4,436	£4,957	£5,491	£6,166	£25,213
Profit After Tax	£3,371	£3,593	£4,015	£4,448	£4,995	£20,422
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£3,375	£3,597	£12,015	£18,728	£23,998	£61,714
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	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