Flat
SW11
1 bed
1 bath
348 Queenstown Road, London SW11
London, England · SW11
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£2,157
↗ 1%After 5 Years
Change In Property Value
£69,520
↗ 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 | £20,400 | £20,706 | £21,017 | £21,542 | £22,081 | £105,745 |
| Total Expenses | £20,449 | £20,530 | £20,602 | £20,696 | £20,793 | £103,070 |
| Profit Before Tax | £-49 | £176 | £415 | £846 | £1,288 | £2,675 |
| Profit After Tax | £-49 | £143 | £336 | £685 | £1,043 | £2,157 |
| Change In Property Value | £5 | £10,200 | £18,207 | £24,229 | £16,879 | £69,520 |
| Net Return | £-44 | £10,343 | £18,543 | £24,914 | £17,922 | £71,678 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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