Flat SW11 1 bed 1 bath

One Clapham Junction, Burridge Gardens, St. John's Hill, London SW11

London, England · SW11

Initial Investment

First Year

£204,975First Year

Profit From Rental Income

After 5 Years

£4,444

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£84,310

↗ 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	£24,744	£25,115	£25,492	£26,129	£26,782	£128,263
Total Expenses	£24,375	£24,462	£24,540	£24,646	£24,754	£122,777
Profit Before Tax	£369	£653	£951	£1,483	£2,028	£5,486
Profit After Tax	£299	£529	£771	£1,201	£1,643	£4,444
Change In Property Value	£6	£12,370	£22,081	£29,383	£20,470	£84,310
Net Return	£305	£12,899	£22,851	£30,584	£22,113	£88,754
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change