Flat SW11 1 bed 1 bath

London Square Ransome's Wharf, 27-33 Parkgate Road SW11

London, England · SW11

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£14,480

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£149,945

↗ 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	£44,004	£44,664	£45,334	£46,467	£47,629	£228,099
Total Expenses	£41,793	£41,909	£42,017	£42,172	£42,331	£210,222
Profit Before Tax	£2,211	£2,755	£3,317	£4,295	£5,298	£17,877
Profit After Tax	£1,791	£2,232	£2,687	£3,479	£4,292	£14,480
Change In Property Value	£11	£22,000	£39,270	£52,258	£36,406	£149,945
Net Return	£1,802	£24,232	£41,957	£55,737	£40,698	£164,426
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change