Flat
SW11
1 bed
1 bath
One Clapham Junction, Burridge Gardens, Clapham Junction, London SW11
London, England · SW11
View property listing
Initial Investment
£206,900First YearProfit From Rental Income
£4,543
↗ 2%After 5 Years
Change In Property Value
£85,060
↗ 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 | £24,960 | £25,334 | £25,714 | £26,357 | £27,016 | £129,382 |
| Total Expenses | £24,573 | £24,661 | £24,740 | £24,846 | £24,954 | £123,774 |
| Profit Before Tax | £387 | £674 | £975 | £1,512 | £2,062 | £5,609 |
| Profit After Tax | £313 | £546 | £790 | £1,224 | £1,670 | £4,543 |
| Change In Property Value | £6 | £12,480 | £22,277 | £29,644 | £20,652 | £85,060 |
| Net Return | £320 | £13,026 | £23,067 | £30,869 | £22,322 | £89,603 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| 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