Flat
SW11
2 beds
1 bath
London SW11
London, England · SW11
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£4,668
↗ 2%After 5 Years
Change In Property Value
£85,878
↗ 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 | £25,200 | £25,578 | £25,962 | £26,611 | £27,276 | £130,626 |
| Total Expenses | £24,790 | £24,878 | £24,957 | £25,064 | £25,173 | £124,863 |
| Profit Before Tax | £410 | £700 | £1,004 | £1,547 | £2,103 | £5,763 |
| Profit After Tax | £332 | £567 | £813 | £1,253 | £1,703 | £4,668 |
| Change In Property Value | £6 | £12,600 | £22,491 | £29,929 | £20,851 | £85,878 |
| Net Return | £338 | £13,167 | £23,305 | £31,182 | £22,554 | £90,546 |
| 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