Flat SW9 2 beds 2 baths

Sidney Road, Stockwell SW9

London, England · SW9

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£-473

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

31%

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	£26,448	£26,845	£27,516	£28,204	£29,050	£138,062
Total Expenses	£27,458	£27,544	£27,654	£27,766	£27,894	£138,315
Profit Before Tax	£-1,010	£-699	£-138	£437	£1,156	£-253
Profit After Tax	£-1,010	£-699	£-138	£437	£937	£-473
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£-1,004	£-693	£11,362	£20,965	£28,253	£58,884
Return From Rental Income (%)	-1%	0%	0%	0%	0%	0%
Total Net Return (%)	-1%	0%	6%	11%	15%	31%

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