Flat
SW5
1 bed
1 bath
Penywern Road, London SW5
London, England · SW5
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£13,483
↗ 11%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
44%
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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £19,038 | £19,117 | £19,214 | £19,314 | £19,426 | £96,109 |
| Profit Before Tax | £2,562 | £2,807 | £3,258 | £3,720 | £4,299 | £16,646 |
| Profit After Tax | £2,075 | £2,274 | £2,639 | £3,013 | £3,482 | £13,483 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,079 | £2,278 | £10,139 | £16,401 | £21,297 | £52,194 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change