Flat
SW4
4 beds
3 baths
Victoria Rise, Clapham SW4
London, England · SW4
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£82,812
↗ 48%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
80%
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 | £46,152 | £46,844 | £48,015 | £49,216 | £50,692 | £240,920 |
| Total Expenses | £27,445 | £27,560 | £27,720 | £27,884 | £28,074 | £138,682 |
| Profit Before Tax | £18,707 | £19,284 | £20,296 | £21,332 | £22,618 | £102,238 |
| Profit After Tax | £15,153 | £15,620 | £16,439 | £17,279 | £18,321 | £82,812 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £15,158 | £15,626 | £26,940 | £36,022 | £43,262 | £137,007 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 48% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 25% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change