Flat
SW9
2 beds
1 bath
Eythorne Road, London SW9
London, England · SW9
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£27,610
↗ 16%After 5 Years
Change In Property Value
£53,163
↗ 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 | £33,252 | £33,751 | £34,595 | £35,459 | £36,523 | £173,580 |
| Total Expenses | £27,583 | £27,721 | £27,887 | £28,058 | £28,246 | £139,494 |
| Profit Before Tax | £5,669 | £6,030 | £6,707 | £7,402 | £8,278 | £34,086 |
| Profit After Tax | £4,592 | £4,884 | £5,433 | £5,995 | £6,705 | £27,610 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £4,597 | £4,890 | £15,733 | £24,381 | £31,171 | £80,772 |
| 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