Flat SW11 0 beds 0 baths

Lavender Hill, London SW11

London, England · SW11

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£6,112

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£95,420

↗ 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	£27,996	£28,416	£28,842	£29,563	£30,302	£145,120
Total Expenses	£27,322	£27,414	£27,498	£27,612	£27,728	£137,574
Profit Before Tax	£674	£1,002	£1,344	£1,952	£2,574	£7,546
Profit After Tax	£546	£811	£1,089	£1,581	£2,085	£6,112
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£553	£14,812	£26,079	£34,836	£25,253	£101,532
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change