Flat SW9 2 beds 1 bath

Ashfield Court, 287 Clapham Road, Stockwell SW9

London, England · SW9

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£27,353

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£30,672	£31,132	£31,910	£32,708	£33,689	£160,112
Total Expenses	£24,997	£25,114	£25,258	£25,405	£25,569	£126,343
Profit Before Tax	£5,675	£6,018	£6,653	£7,303	£8,120	£33,769
Profit After Tax	£4,597	£4,875	£5,389	£5,915	£6,577	£27,353
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£4,602	£4,880	£14,889	£22,873	£29,143	£76,387
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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