Flat
SW9
2 beds
1 bath
Clapham Road, London SW9
London, England · SW9
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£24,817
↗ 11%After 5 Years
Change In Property Value
£70,712
↗ 10%After 5 Years
Return On Investment
42%
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 | £37,668 | £38,233 | £39,189 | £40,169 | £41,374 | £196,632 |
| Total Expenses | £32,944 | £33,047 | £33,185 | £33,327 | £33,490 | £165,993 |
| Profit Before Tax | £4,724 | £5,186 | £6,004 | £6,842 | £7,883 | £30,639 |
| Profit After Tax | £3,826 | £4,201 | £4,863 | £5,542 | £6,386 | £24,817 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £3,833 | £4,208 | £18,563 | £29,997 | £38,928 | £95,529 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change