Flat SW11 1 bed 1 bath

Plough Road, London SW11

London, England · SW11

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£639

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£59,978

↗ 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	£17,604	£17,868	£18,136	£18,589	£19,054	£91,252
Total Expenses	£17,917	£17,994	£18,062	£18,149	£18,238	£90,359
Profit Before Tax	£-313	£-126	£74	£441	£816	£892
Profit After Tax	£-313	£-126	£60	£357	£661	£639
Change In Property Value	£4	£8,800	£15,708	£20,903	£14,562	£59,978
Net Return	£-309	£8,674	£15,768	£21,260	£15,224	£60,618
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
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