Flat
SW8
2 beds
1 bath
Wandsworth Road, London SW8
London, England · SW8
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£-23,310
↘ -10%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
21%
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 | £31,272 | £31,741 | £32,535 | £33,348 | £34,348 | £163,244 |
| Total Expenses | £36,898 | £37,088 | £37,300 | £37,518 | £37,750 | £186,554 |
| Profit Before Tax | £-5,626 | £-5,347 | £-4,766 | £-4,170 | £-3,401 | £-23,310 |
| Profit After Tax | £-5,626 | £-5,347 | £-4,766 | £-4,170 | £-3,401 | £-23,310 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £-5,619 | £-5,340 | £9,135 | £20,642 | £29,616 | £48,434 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change