Flat
SW9
2 beds
1 bath
Mowll Street, Oval, London SW9
London, England · SW9
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£29,321
↗ 16%After 5 Years
Change In Property Value
£56,260
↗ 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 | £35,184 | £35,712 | £36,605 | £37,520 | £38,645 | £183,665 |
| Total Expenses | £29,160 | £29,305 | £29,481 | £29,661 | £29,859 | £147,467 |
| Profit Before Tax | £6,024 | £6,406 | £7,123 | £7,859 | £8,786 | £36,199 |
| Profit After Tax | £4,879 | £5,189 | £5,770 | £6,366 | £7,117 | £29,321 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £4,885 | £5,195 | £16,670 | £25,823 | £33,008 | £85,580 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change