Flat SW2 3 beds 1 bath

Laughton House, Tulse Hill, Brixton, London SW2

London, England · SW2

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£43,842

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

68%

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	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£20,275	£20,366	£20,485	£20,607	£20,745	£102,478
Profit Before Tax	£9,725	£10,084	£10,726	£11,385	£12,206	£54,126
Profit After Tax	£7,877	£8,168	£8,688	£9,222	£9,887	£43,842
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£7,881	£8,172	£16,388	£22,966	£28,177	£83,585
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	6%	7%	13%	19%	23%	68%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change