Flat
SW11
1 bed
1 bath
Circus Road West, London SW11
London, England · SW11
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£7,170
↗ 3%After 5 Years
Change In Property Value
£102,236
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,000 | £30,450 | £30,907 | £31,679 | £32,471 | £155,508 |
| Total Expenses | £29,131 | £29,226 | £29,313 | £29,432 | £29,554 | £146,656 |
| Profit Before Tax | £869 | £1,224 | £1,594 | £2,247 | £2,918 | £8,851 |
| Profit After Tax | £704 | £991 | £1,291 | £1,820 | £2,363 | £7,170 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £711 | £15,991 | £28,066 | £37,451 | £27,186 | £109,405 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change