Flat SW11 1 bed 1 bath

Circus Road West, London SW11

London, England · SW11

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£22,803

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£204,471

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£60,000	£60,900	£61,813	£63,359	£64,943	£311,015
Total Expenses	£56,263	£56,403	£56,535	£56,731	£56,932	£282,863
Profit Before Tax	£3,738	£4,497	£5,279	£6,628	£8,011	£28,152
Profit After Tax	£3,027	£3,643	£4,276	£5,368	£6,489	£22,803
Change In Property Value	£15	£30,000	£53,551	£71,260	£49,645	£204,471
Net Return	£3,042	£33,643	£57,826	£76,629	£56,133	£227,274
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	6%	11%	14%	10%	42%

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