Flat SW11 2 beds 2 baths

8 New Union Square, London SW11

London, England · SW11

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£12,366

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 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	£39,996	£40,596	£41,205	£42,235	£43,291	£207,323
Total Expenses	£38,175	£38,285	£38,386	£38,531	£38,680	£192,057
Profit Before Tax	£1,821	£2,311	£2,818	£3,704	£4,611	£15,266
Profit After Tax	£1,475	£1,872	£2,283	£3,000	£3,735	£12,366
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£1,485	£21,872	£37,983	£50,507	£36,832	£148,680
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