Flat
SW11
0 beds
0 baths
Lavender Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£1,634
↗ 1%After 5 Years
Change In Property Value
£66,112
↗ 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 | £19,404 | £19,695 | £19,990 | £20,490 | £21,003 | £100,582 |
| Total Expenses | £19,545 | £19,624 | £19,695 | £19,787 | £19,881 | £98,532 |
| Profit Before Tax | £-141 | £71 | £296 | £704 | £1,122 | £2,050 |
| Profit After Tax | £-141 | £57 | £239 | £570 | £909 | £1,634 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £-136 | £9,757 | £17,554 | £23,611 | £16,961 | £67,746 |
| 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