Flat
SW11
1 bed
1 bath
Howard Building, Queenstown Road, London SW11
London, England · SW11
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£1,510
↗ 1%After 5 Years
Change In Property Value
£65,431
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,200 | £19,488 | £19,780 | £20,275 | £20,782 | £99,525 |
| Total Expenses | £19,364 | £19,443 | £19,513 | £19,604 | £19,698 | £97,622 |
| Profit Before Tax | £-164 | £45 | £267 | £671 | £1,084 | £1,903 |
| Profit After Tax | £-164 | £37 | £217 | £543 | £878 | £1,510 |
| Change In Property Value | £5 | £9,600 | £17,136 | £22,803 | £15,886 | £65,431 |
| Net Return | £-159 | £9,637 | £17,353 | £23,346 | £16,764 | £66,941 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change