Flat
SW8
2 beds
2 baths
SW8
London, England · SW8
View property listing
Initial Investment
£452,250First YearProfit From Rental Income
£4,774
↗ 1%After 5 Years
Change In Property Value
£131,616
↗ 10%After 5 Years
Return On Investment
30%
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 | £57,372 | £58,233 | £59,688 | £61,181 | £63,016 | £299,490 |
| Total Expenses | £58,323 | £58,455 | £58,643 | £58,837 | £59,063 | £293,320 |
| Profit Before Tax | £-951 | £-222 | £1,045 | £2,344 | £3,953 | £6,169 |
| Profit After Tax | £-951 | £-222 | £846 | £1,899 | £3,202 | £4,774 |
| Change In Property Value | £13 | £13 | £25,501 | £45,518 | £60,572 | £131,616 |
| Net Return | £-938 | £-210 | £26,347 | £47,417 | £63,774 | £136,391 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 10% | 14% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change