Flat
SW11
0 beds
1 bath
St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£161,050First YearProfit From Rental Income
£1,775
↗ 1%After 5 Years
Change In Property Value
£67,203
↗ 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 | £19,716 | £20,012 | £20,312 | £20,820 | £21,340 | £102,200 |
| Total Expenses | £19,834 | £19,913 | £19,984 | £20,077 | £20,172 | £99,981 |
| Profit Before Tax | £-118 | £98 | £327 | £743 | £1,168 | £2,219 |
| Profit After Tax | £-118 | £80 | £265 | £602 | £946 | £1,775 |
| Change In Property Value | £5 | £9,860 | £17,600 | £23,421 | £16,317 | £67,203 |
| Net Return | £-113 | £9,940 | £17,866 | £24,022 | £17,263 | £68,978 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change