Flat
SW11
2 beds
2 baths
110 York Rd, London SW11
London, England · SW11
View property listing
Initial Investment
£328,250First YearProfit From Rental Income
£11,666
↗ 4%After 5 Years
Change In Property Value
£131,543
↗ 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 | £38,604 | £39,183 | £39,771 | £40,765 | £41,784 | £200,107 |
| Total Expenses | £36,909 | £37,017 | £37,117 | £37,258 | £37,403 | £185,704 |
| Profit Before Tax | £1,695 | £2,166 | £2,654 | £3,507 | £4,381 | £14,403 |
| Profit After Tax | £1,373 | £1,754 | £2,150 | £2,841 | £3,549 | £11,666 |
| Change In Property Value | £10 | £19,300 | £34,451 | £45,844 | £31,938 | £131,543 |
| Net Return | £1,382 | £21,055 | £36,600 | £48,685 | £35,487 | £143,209 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| 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