Flat SW9 1 bed 1 bath

Wynne Road, London SW9

London, England · SW9

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£18,560

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 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	£21,312	£21,632	£22,172	£22,727	£23,409	£111,252
Total Expenses	£17,474	£17,558	£17,660	£17,765	£17,881	£88,338
Profit Before Tax	£3,838	£4,074	£4,512	£4,962	£5,528	£22,914
Profit After Tax	£3,109	£3,300	£3,655	£4,019	£4,477	£18,560
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£3,112	£3,303	£10,255	£15,800	£20,155	£52,626
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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