Flat
SW11
1 bed
1 bath
110 York Rd, London SW11
London, England · SW11
View property listing
Initial Investment
£214,250First YearProfit From Rental Income
£4,981
↗ 2%After 5 Years
Change In Property Value
£87,923
↗ 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 | £25,800 | £26,187 | £26,580 | £27,244 | £27,925 | £133,737 |
| Total Expenses | £25,333 | £25,422 | £25,502 | £25,610 | £25,721 | £127,587 |
| Profit Before Tax | £467 | £765 | £1,078 | £1,634 | £2,205 | £6,149 |
| Profit After Tax | £378 | £620 | £873 | £1,324 | £1,786 | £4,981 |
| Change In Property Value | £6 | £12,900 | £23,027 | £30,642 | £21,347 | £87,923 |
| Net Return | £385 | £13,520 | £23,900 | £31,966 | £23,133 | £92,903 |
| 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