Flat SW11 1 bed 1 bath

Electric Boulevard, London SW11

London, England · SW11

Initial Investment

First Year

£265,000First Year

Profit From Rental Income

After 5 Years

£7,988

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£107,688

↗ 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	£31,596	£32,070	£32,551	£33,365	£34,199	£163,781
Total Expenses	£30,578	£30,675	£30,764	£30,888	£31,014	£153,919
Profit Before Tax	£1,018	£1,395	£1,787	£2,477	£3,185	£9,862
Profit After Tax	£825	£1,130	£1,447	£2,007	£2,580	£7,988
Change In Property Value	£8	£15,800	£28,203	£37,531	£26,146	£107,688
Net Return	£833	£16,930	£29,650	£39,537	£28,726	£115,676
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

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