Flat
SW4
3 beds
1 bath
Worsopp Drive, London SW4
London, England · SW4
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£16,313
↗ 10%After 5 Years
Change In Property Value
£52,647
↗ 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 | £28,044 | £28,465 | £29,176 | £29,906 | £30,803 | £146,393 |
| Total Expenses | £25,039 | £25,127 | £25,241 | £25,358 | £25,490 | £126,254 |
| Profit Before Tax | £3,005 | £3,338 | £3,935 | £4,548 | £5,313 | £20,140 |
| Profit After Tax | £2,434 | £2,704 | £3,188 | £3,684 | £4,303 | £16,313 |
| Change In Property Value | £5 | £5 | £10,200 | £18,207 | £24,229 | £52,647 |
| Net Return | £2,439 | £2,709 | £13,388 | £21,891 | £28,532 | £68,960 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| 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