Flat
SW2
2 beds
1 bath
Telford Avenue, London SW2
London, England · SW2
View property listing
Initial Investment
£156,150First YearProfit From Rental Income
£14,810
↗ 9%After 5 Years
Change In Property Value
£49,446
↗ 10%After 5 Years
Return On Investment
41%
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 | £26,340 | £26,735 | £27,403 | £28,089 | £28,931 | £137,498 |
| Total Expenses | £23,638 | £23,724 | £23,834 | £23,946 | £24,073 | £119,215 |
| Profit Before Tax | £2,702 | £3,011 | £3,570 | £4,143 | £4,858 | £18,284 |
| Profit After Tax | £2,188 | £2,439 | £2,892 | £3,355 | £3,935 | £14,810 |
| Change In Property Value | £5 | £5 | £9,580 | £17,101 | £22,756 | £49,446 |
| Net Return | £2,193 | £2,444 | £12,472 | £20,456 | £26,691 | £64,256 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change