Flat SW5 1 bed 1 bath

Penywern Road, London SW5

London, England · SW5

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£3,800

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

36%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£17,686	£17,759	£17,848	£17,939	£18,039	£89,271
Profit Before Tax	£314	£511	£879	£1,256	£1,732	£4,692
Profit After Tax	£254	£414	£712	£1,018	£1,403	£3,800
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£258	£417	£7,712	£13,513	£18,030	£39,930
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	36%

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