Flat
SW9
3 beds
1 bath
Dudley House, Robsart Street, Brixton, London SW9
London, England · SW9
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£25,310
↗ 16%After 5 Years
Change In Property Value
£49,034
↗ 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 | £30,672 | £31,132 | £31,910 | £32,708 | £33,689 | £160,112 |
| Total Expenses | £25,480 | £25,608 | £25,762 | £25,920 | £26,095 | £128,865 |
| Profit Before Tax | £5,192 | £5,524 | £6,148 | £6,788 | £7,595 | £31,247 |
| Profit After Tax | £4,206 | £4,475 | £4,980 | £5,498 | £6,152 | £25,310 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £4,210 | £4,479 | £14,480 | £22,456 | £28,718 | £74,344 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change