Flat
SW2
3 beds
2 baths
Lyham Road, London SW2
London, England · SW2
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-20,576
↘ -6%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
24%
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 | £45,000 | £45,675 | £46,817 | £47,987 | £49,427 | £234,906 |
| Total Expenses | £50,613 | £50,829 | £51,081 | £51,339 | £51,621 | £255,483 |
| Profit Before Tax | £-5,613 | £-5,154 | £-4,264 | £-3,352 | £-2,194 | £-20,576 |
| Profit After Tax | £-5,613 | £-5,154 | £-4,264 | £-3,352 | £-2,194 | £-20,576 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £-5,603 | £-5,144 | £15,736 | £32,349 | £45,314 | £82,652 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 9% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change