Flat
SW11
2 beds
2 baths
Prospect Way, London SW11
London, England · SW11
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£17,607
↗ 4%After 5 Years
Change In Property Value
£170,393
↗ 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 | £50,004 | £50,754 | £51,515 | £52,803 | £54,123 | £259,200 |
| Total Expenses | £47,219 | £47,344 | £47,461 | £47,632 | £47,807 | £237,463 |
| Profit Before Tax | £2,785 | £3,410 | £4,054 | £5,171 | £6,317 | £21,737 |
| Profit After Tax | £2,256 | £2,762 | £3,284 | £4,189 | £5,117 | £17,607 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £2,268 | £27,762 | £47,909 | £63,573 | £46,487 | £188,000 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 6% | 11% | 14% | 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