Flat
SW9
1 bed
1 bath
Robsart Street SW9
London, England · SW9
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£9,491
↗ 8%After 5 Years
Change In Property Value
£38,195
↗ 10%After 5 Years
Return On Investment
40%
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 | £20,340 | £20,645 | £21,161 | £21,690 | £22,341 | £106,178 |
| Total Expenses | £18,714 | £18,790 | £18,885 | £18,982 | £19,089 | £94,460 |
| Profit Before Tax | £1,626 | £1,855 | £2,276 | £2,709 | £3,252 | £11,718 |
| Profit After Tax | £1,317 | £1,502 | £1,844 | £2,194 | £2,634 | £9,491 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,195 |
| Net Return | £1,321 | £1,506 | £9,244 | £15,403 | £20,212 | £47,686 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change