Flat
SW11
1 bed
1 bath
St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£193,600First YearProfit From Rental Income
£3,736
↗ 2%After 5 Years
Change In Property Value
£79,880
↗ 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 | £23,436 | £23,788 | £24,144 | £24,748 | £25,367 | £121,483 |
| Total Expenses | £23,198 | £23,283 | £23,360 | £23,462 | £23,567 | £116,870 |
| Profit Before Tax | £238 | £504 | £784 | £1,286 | £1,800 | £4,612 |
| Profit After Tax | £193 | £408 | £635 | £1,041 | £1,458 | £3,736 |
| Change In Property Value | £6 | £11,720 | £20,920 | £27,839 | £19,395 | £79,880 |
| Net Return | £199 | £12,129 | £21,556 | £28,881 | £20,853 | £83,616 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| 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