Flat
SW9
1 bed
1 bath
Stockwell Road SW9
London, England · SW9
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£17,782
↗ 16%After 5 Years
Change In Property Value
£35,614
↗ 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 | £22,272 | £22,606 | £23,171 | £23,751 | £24,463 | £116,263 |
| Total Expenses | £18,643 | £18,739 | £18,854 | £18,972 | £19,102 | £94,310 |
| Profit Before Tax | £3,629 | £3,867 | £4,317 | £4,778 | £5,361 | £21,953 |
| Profit After Tax | £2,939 | £3,132 | £3,497 | £3,871 | £4,343 | £17,782 |
| Change In Property Value | £3 | £3 | £6,900 | £12,317 | £16,390 | £35,614 |
| Net Return | £2,943 | £3,136 | £10,397 | £16,187 | £20,733 | £53,395 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 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