Flat SW11 2 beds 2 baths

Queenstown Road, London SW11

London, England · SW11

Initial Investment

First Year

£534,250First Year

Profit From Rental Income

After 5 Years

£22,371

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£201,745

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£59,196	£60,084	£60,985	£62,510	£64,073	£306,848
Total Expenses	£55,539	£55,677	£55,809	£56,003	£56,202	£279,229
Profit Before Tax	£3,657	£4,407	£5,177	£6,507	£7,871	£27,618
Profit After Tax	£2,962	£3,569	£4,193	£5,271	£6,375	£22,371
Change In Property Value	£15	£29,600	£52,837	£70,310	£48,983	£201,745
Net Return	£2,977	£33,170	£57,030	£75,581	£55,358	£224,116
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	6%	11%	14%	10%	42%

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