Flat
SW4
2 beds
2 baths
20 Fergusson Mews, Stockwell SW4
London, England · SW4
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£23,629
↗ 11%After 5 Years
Change In Property Value
£68,131
↗ 10%After 5 Years
Return On Investment
42%
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 | £36,300 | £36,844 | £37,766 | £38,710 | £39,871 | £189,491 |
| Total Expenses | £31,816 | £31,916 | £32,051 | £32,189 | £32,348 | £160,320 |
| Profit Before Tax | £4,485 | £4,929 | £5,715 | £6,520 | £7,523 | £29,171 |
| Profit After Tax | £3,632 | £3,992 | £4,629 | £5,282 | £6,094 | £23,629 |
| Change In Property Value | £7 | £7 | £13,200 | £23,562 | £31,355 | £68,131 |
| Net Return | £3,639 | £3,999 | £17,829 | £28,844 | £37,449 | £91,759 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change