Flat
SW5
2 beds
1 bath
Cromwell Crescent, London SW5
London, England · SW5
View property listing
Initial Investment
£215,650First YearProfit From Rental Income
£23,067
↗ 11%After 5 Years
Change In Property Value
£66,995
↗ 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 | £35,688 | £36,223 | £37,129 | £38,057 | £39,199 | £186,296 |
| Total Expenses | £31,318 | £31,417 | £31,551 | £31,688 | £31,844 | £157,818 |
| Profit Before Tax | £4,370 | £4,806 | £5,578 | £6,370 | £7,354 | £28,478 |
| Profit After Tax | £3,540 | £3,893 | £4,518 | £5,159 | £5,957 | £23,067 |
| Change In Property Value | £6 | £6 | £12,980 | £23,170 | £30,832 | £66,995 |
| Net Return | £3,546 | £3,899 | £17,498 | £28,329 | £36,789 | £90,062 |
| 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