Flat
SW11
2 beds
2 baths
Linear Place, Ponton Rd, London SW117Ba SW11
London, England · SW11
View property listing
Initial Investment
£414,250First YearProfit From Rental Income
£16,118
↗ 4%After 5 Years
Change In Property Value
£160,851
↗ 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 | £47,196 | £47,904 | £48,622 | £49,838 | £51,084 | £244,645 |
| Total Expenses | £44,686 | £44,807 | £44,920 | £45,083 | £45,250 | £224,746 |
| Profit Before Tax | £2,510 | £3,097 | £3,703 | £4,755 | £5,834 | £19,898 |
| Profit After Tax | £2,033 | £2,509 | £2,999 | £3,851 | £4,725 | £16,118 |
| Change In Property Value | £12 | £23,600 | £42,126 | £56,058 | £39,054 | £160,851 |
| Net Return | £2,045 | £26,109 | £45,126 | £59,910 | £43,779 | £176,968 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 6% | 11% | 14% | 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