Flat
SW9
1 bed
1 bath
Vassall Road, London SW9
London, England · SW9
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£19,543
↗ 16%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
49%
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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £20,221 | £20,324 | £20,448 | £20,575 | £20,715 | £102,284 |
| Profit Before Tax | £3,995 | £4,255 | £4,745 | £5,248 | £5,883 | £24,127 |
| Profit After Tax | £3,236 | £3,447 | £3,844 | £4,251 | £4,765 | £19,543 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £3,240 | £3,450 | £11,344 | £17,639 | £22,581 | £58,253 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change