Flat
SW11
2 beds
1 bath
Salisbury House, Prince Of Wales Drive SW11
London, England · SW11
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£11,354
↗ 4%After 5 Years
Change In Property Value
£129,498
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,004 | £38,574 | £39,153 | £40,131 | £41,135 | £196,997 |
| Total Expenses | £36,367 | £36,474 | £36,573 | £36,712 | £36,855 | £182,980 |
| Profit Before Tax | £1,637 | £2,100 | £2,580 | £3,419 | £4,280 | £14,017 |
| Profit After Tax | £1,326 | £1,701 | £2,090 | £2,770 | £3,466 | £11,354 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £1,336 | £20,702 | £36,005 | £47,901 | £34,908 | £140,852 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change