Flat
SW9
2 beds
1 bath
Ashfield Court, 287 Clapham Road, Stockwell SW9
London, England · SW9
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£3,260
↗ 2%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
34%
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 | £20,700 | £21,010 | £21,536 | £22,074 | £22,736 | £108,057 |
| Total Expenses | £20,682 | £20,730 | £20,799 | £20,870 | £20,952 | £104,032 |
| Profit Before Tax | £18 | £280 | £737 | £1,205 | £1,784 | £4,024 |
| Profit After Tax | £15 | £227 | £597 | £976 | £1,445 | £3,260 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £19 | £232 | £9,597 | £17,041 | £22,824 | £49,713 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change