Flat
SW9
2 beds
1 bath
Hartland House, Brixton SW9
London, England · SW9
View property listing
Initial Investment
£40,375First YearProfit From Rental Income
£-8,122
↘ -20%After 5 Years
Change In Property Value
£13,549
↗ 10%After 5 Years
Return On Investment
13%
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 | £6,036 | £6,127 | £6,280 | £6,437 | £6,630 | £31,509 |
| Total Expenses | £7,811 | £7,866 | £7,924 | £7,984 | £8,046 | £39,631 |
| Profit Before Tax | £-1,775 | £-1,739 | £-1,645 | £-1,547 | £-1,416 | £-8,122 |
| Profit After Tax | £-1,775 | £-1,739 | £-1,645 | £-1,547 | £-1,416 | £-8,122 |
| Change In Property Value | £1 | £1 | £2,625 | £4,686 | £6,235 | £13,549 |
| Net Return | £-1,774 | £-1,738 | £980 | £3,139 | £4,819 | £5,427 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change