Flat
SW9
3 beds
2 baths
Coldharbour Lane SW9
London, England · SW9
View property listing
Initial Investment
£412,250First YearProfit From Rental Income
£88,194
↗ 21%After 5 Years
Change In Property Value
£121,294
↗ 10%After 5 Years
Return On Investment
51%
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 | £75,012 | £76,137 | £78,041 | £79,992 | £82,391 | £391,573 |
| Total Expenses | £56,119 | £56,278 | £56,511 | £56,750 | £57,033 | £282,691 |
| Profit Before Tax | £18,893 | £19,859 | £21,529 | £23,242 | £25,359 | £108,882 |
| Profit After Tax | £15,303 | £16,086 | £17,439 | £18,826 | £20,540 | £88,194 |
| Change In Property Value | £12 | £12 | £23,500 | £41,948 | £55,821 | £121,294 |
| Net Return | £15,315 | £16,098 | £40,939 | £60,774 | £76,362 | £209,488 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change