Flat
SW11
1 bed
1 bath
One Clapham Junction, Burridge Gardens, St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£208,825First YearProfit From Rental Income
£4,643
↗ 2%After 5 Years
Change In Property Value
£85,810
↗ 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 | £25,176 | £25,554 | £25,937 | £26,585 | £27,250 | £130,502 |
| Total Expenses | £24,772 | £24,860 | £24,939 | £25,046 | £25,155 | £124,770 |
| Profit Before Tax | £404 | £694 | £998 | £1,540 | £2,095 | £5,732 |
| Profit After Tax | £327 | £562 | £808 | £1,247 | £1,697 | £4,643 |
| Change In Property Value | £6 | £12,590 | £22,473 | £29,906 | £20,834 | £85,810 |
| Net Return | £334 | £13,152 | £23,282 | £31,153 | £22,532 | £90,452 |
| 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