Flat
SW11
2 beds
2 baths
Cobalt Place, London SW11
London, England · SW11
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£5,413
↗ 2%After 5 Years
Change In Property Value
£90,649
↗ 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 | £26,604 | £27,003 | £27,408 | £28,093 | £28,796 | £137,904 |
| Total Expenses | £26,057 | £26,147 | £26,228 | £26,339 | £26,451 | £131,222 |
| Profit Before Tax | £547 | £856 | £1,180 | £1,755 | £2,344 | £6,683 |
| Profit After Tax | £443 | £694 | £956 | £1,421 | £1,899 | £5,413 |
| Change In Property Value | £7 | £13,300 | £23,741 | £31,592 | £22,009 | £90,649 |
| Net Return | £450 | £13,994 | £24,696 | £33,014 | £23,908 | £96,062 |
| 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