Flat SW5 0 beds 1 bath

Warwick Road, London SW5

London, England · SW5

Initial Investment

First Year

£102,075First Year

Profit From Rental Income

After 5 Years

£7,304

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,498

↗ 10%After 5 Years

Return On Investment

40%

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	£17,844	£18,112	£18,564	£19,029	£19,599	£93,148
Total Expenses	£16,659	£16,732	£16,820	£16,910	£17,010	£84,131
Profit Before Tax	£1,185	£1,380	£1,745	£2,118	£2,589	£9,017
Profit After Tax	£960	£1,118	£1,413	£1,716	£2,097	£7,304
Change In Property Value	£3	£3	£6,490	£11,585	£15,416	£33,498
Net Return	£963	£1,121	£7,903	£13,301	£17,514	£40,802
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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