Flat SW9 3 beds 1 bath

Kimberley Road, London SW9

London, England · SW9

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£30,405

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 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	£43,992	£44,652	£45,768	£46,912	£48,320	£229,644
Total Expenses	£38,139	£38,251	£38,406	£38,564	£38,747	£192,108
Profit Before Tax	£5,853	£6,401	£7,362	£8,348	£9,572	£37,537
Profit After Tax	£4,741	£5,185	£5,964	£6,762	£7,754	£30,405
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£4,749	£5,193	£21,964	£35,323	£45,760	£112,987
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change