Flat
SW11
0 beds
1 bath
Holmby House, 2 Prospect Way, London SW11
London, England · SW11
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£6,664
↗ 3%After 5 Years
Change In Property Value
£98,828
↗ 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 | £29,004 | £29,439 | £29,881 | £30,628 | £31,393 | £150,345 |
| Total Expenses | £28,227 | £28,321 | £28,406 | £28,522 | £28,642 | £142,118 |
| Profit Before Tax | £777 | £1,118 | £1,475 | £2,105 | £2,752 | £8,227 |
| Profit After Tax | £629 | £906 | £1,195 | £1,705 | £2,229 | £6,664 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £636 | £15,406 | £27,077 | £36,148 | £26,224 | £105,491 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| 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