Flat
SW9
2 beds
1 bath
Eythorne Road, London SW9
London, England · SW9
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£16,560
↗ 10%After 5 Years
Change In Property Value
£53,163
↗ 10%After 5 Years
Return On Investment
41%
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 | £28,320 | £28,745 | £29,463 | £30,200 | £31,106 | £147,834 |
| Total Expenses | £25,265 | £25,353 | £25,468 | £25,585 | £25,719 | £127,390 |
| Profit Before Tax | £3,055 | £3,392 | £3,995 | £4,615 | £5,387 | £20,444 |
| Profit After Tax | £2,475 | £2,747 | £3,236 | £3,738 | £4,364 | £16,560 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £2,480 | £2,752 | £13,537 | £22,124 | £28,830 | £69,723 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change