Flat
SW11
1 bed
1 bath
One Clapham Junction, Burridge Gardens, St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£197,450First YearProfit From Rental Income
£3,980
↗ 2%After 5 Years
Change In Property Value
£81,379
↗ 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 | £23,880 | £24,238 | £24,602 | £25,217 | £25,847 | £123,784 |
| Total Expenses | £23,596 | £23,682 | £23,760 | £23,863 | £23,969 | £118,870 |
| Profit Before Tax | £284 | £556 | £842 | £1,354 | £1,879 | £4,914 |
| Profit After Tax | £230 | £450 | £682 | £1,097 | £1,522 | £3,980 |
| Change In Property Value | £6 | £11,940 | £21,313 | £28,362 | £19,759 | £81,379 |
| Net Return | £236 | £12,390 | £21,995 | £29,458 | £21,280 | £85,360 |
| 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