Flat
SW11
2 beds
2 baths
Palmer Road, London SW11
London, England · SW11
View property listing
Initial Investment
£376,250First YearProfit From Rental Income
£14,168
↗ 4%After 5 Years
Change In Property Value
£147,901
↗ 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 | £43,404 | £44,055 | £44,716 | £45,834 | £46,980 | £224,988 |
| Total Expenses | £41,250 | £41,365 | £41,472 | £41,626 | £41,783 | £207,498 |
| Profit Before Tax | £2,154 | £2,690 | £3,243 | £4,208 | £5,196 | £17,491 |
| Profit After Tax | £1,745 | £2,179 | £2,627 | £3,408 | £4,209 | £14,168 |
| Change In Property Value | £11 | £21,700 | £38,735 | £51,545 | £35,910 | £147,901 |
| Net Return | £1,755 | £23,879 | £41,362 | £54,953 | £40,119 | £162,068 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| 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