Flat
SW11
1 bed
1 bath
352 Queenstown Road, London SW11
London, England · SW11
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£1,904
↗ 1%After 5 Years
Change In Property Value
£68,021
↗ 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 | £19,956 | £20,255 | £20,559 | £21,073 | £21,600 | £103,444 |
| Total Expenses | £20,051 | £20,131 | £20,202 | £20,295 | £20,391 | £101,070 |
| Profit Before Tax | £-95 | £124 | £357 | £778 | £1,209 | £2,373 |
| Profit After Tax | £-95 | £101 | £289 | £630 | £979 | £1,904 |
| Change In Property Value | £5 | £9,980 | £17,814 | £23,706 | £16,515 | £68,021 |
| Net Return | £-90 | £10,081 | £18,104 | £24,336 | £17,495 | £69,925 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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