Flat
SW5
1 bed
1 bath
Collingham Road, London SW5
London, England · SW5
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£-8,280
↘ -4%After 5 Years
Change In Property Value
£61,421
↗ 10%After 5 Years
Return On Investment
27%
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 | £25,584 | £25,968 | £26,617 | £27,282 | £28,101 | £133,552 |
| Total Expenses | £28,165 | £28,249 | £28,357 | £28,468 | £28,592 | £141,832 |
| Profit Before Tax | £-2,581 | £-2,282 | £-1,740 | £-1,185 | £-491 | £-8,280 |
| Profit After Tax | £-2,581 | £-2,282 | £-1,740 | £-1,185 | £-491 | £-8,280 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £-2,575 | £-2,276 | £10,160 | £20,057 | £27,776 | £53,141 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change