Flat
SW11
2 beds
1 bath
York Road, London SW11
London, England · SW11
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£3,537
↗ 2%After 5 Years
Change In Property Value
£78,381
↗ 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 | £23,004 | £23,349 | £23,699 | £24,292 | £24,899 | £119,243 |
| Total Expenses | £22,801 | £22,886 | £22,962 | £23,063 | £23,166 | £114,877 |
| Profit Before Tax | £203 | £464 | £738 | £1,229 | £1,733 | £4,366 |
| Profit After Tax | £164 | £375 | £598 | £996 | £1,404 | £3,537 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £170 | £11,876 | £21,125 | £28,312 | £20,434 | £81,917 |
| 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