Flat
SW9
1 bed
1 bath
Brixton Road, London SW9
London, England · SW9
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£-4,431
↘ -4%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
29%
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 | £15,636 | £15,871 | £16,267 | £16,674 | £17,174 | £81,622 |
| Total Expenses | £17,053 | £17,123 | £17,205 | £17,290 | £17,382 | £86,053 |
| Profit Before Tax | £-1,417 | £-1,252 | £-938 | £-616 | £-208 | £-4,431 |
| Profit After Tax | £-1,417 | £-1,252 | £-938 | £-616 | £-208 | £-4,431 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £-1,414 | £-1,249 | £5,862 | £11,523 | £15,944 | £30,667 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change