Flat SW5 2 beds 1 bath

Nevern Road, London SW5

London, England · SW5

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£-7,911

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

28%

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	£30,096	£30,547	£31,311	£32,094	£33,057	£157,105
Total Expenses	£32,782	£32,873	£32,993	£33,115	£33,254	£165,016
Profit Before Tax	£-2,686	£-2,326	£-1,681	£-1,021	£-197	£-7,911
Profit After Tax	£-2,686	£-2,326	£-1,681	£-1,021	£-197	£-7,911
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£-2,679	£-2,319	£12,319	£23,970	£33,058	£64,349
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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