Flat SW9 2 beds 2 baths

Stane Grove, London SW9

London, England · SW9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-8,698

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

26%

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	£23,004	£23,349	£23,933	£24,531	£25,267	£120,084
Total Expenses	£25,506	£25,618	£25,749	£25,882	£26,028	£128,782
Profit Before Tax	£-2,502	£-2,269	£-1,816	£-1,351	£-761	£-8,698
Profit After Tax	£-2,502	£-2,269	£-1,816	£-1,351	£-761	£-8,698
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-2,497	£-2,264	£8,184	£16,499	£22,993	£42,916
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-2%	-1%	5%	10%	14%	26%

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