Flat
SW11
2 beds
2 baths
Denver Building, Lexington Garden, London SW11
London, England · SW11
View property listing
Initial Investment
£273,750First YearProfit From Rental Income
£8,540
↗ 3%After 5 Years
Change In Property Value
£111,096
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,604 | £33,093 | £33,589 | £34,429 | £35,290 | £169,006 |
| Total Expenses | £31,483 | £31,582 | £31,673 | £31,798 | £31,927 | £158,463 |
| Profit Before Tax | £1,121 | £1,511 | £1,917 | £2,631 | £3,363 | £10,543 |
| Profit After Tax | £908 | £1,224 | £1,553 | £2,131 | £2,724 | £8,540 |
| Change In Property Value | £8 | £16,300 | £29,096 | £38,718 | £26,974 | £111,096 |
| Net Return | £916 | £17,524 | £30,648 | £40,849 | £29,698 | £119,635 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change