Flat
SW2
3 beds
1 bath
Tulse Hill, London SW2
London, England · SW2
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£9,985
↗ 8%After 5 Years
Change In Property Value
£39,227
↗ 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 | £20,892 | £21,205 | £21,736 | £22,279 | £22,947 | £109,059 |
| Total Expenses | £19,166 | £19,243 | £19,339 | £19,437 | £19,547 | £96,732 |
| Profit Before Tax | £1,726 | £1,962 | £2,397 | £2,842 | £3,401 | £12,327 |
| Profit After Tax | £1,398 | £1,589 | £1,941 | £2,302 | £2,754 | £9,985 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £1,402 | £1,593 | £9,541 | £15,868 | £20,807 | £49,212 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 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