Flat
SW9
2 beds
2 baths
Stockwell Road, Stockwell SW9
London, England · SW9
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£33,637
↗ 19%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
50%
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 | £35,508 | £36,041 | £36,942 | £37,865 | £39,001 | £185,357 |
| Total Expenses | £28,472 | £28,597 | £28,753 | £28,914 | £29,093 | £143,829 |
| Profit Before Tax | £7,036 | £7,444 | £8,188 | £8,952 | £9,908 | £41,528 |
| Profit After Tax | £5,699 | £6,030 | £6,633 | £7,251 | £8,025 | £33,637 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £5,705 | £6,035 | £17,633 | £26,886 | £34,154 | £90,413 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change