Flat
SW11
3 beds
1 bath
Cubitt Apartments, 36, Chatfield Road, Wandsworth, London SW11
London, England · SW11
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£3,923
↗ 2%After 5 Years
Change In Property Value
£81,107
↗ 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 | £23,796 | £24,153 | £24,515 | £25,128 | £25,756 | £123,349 |
| Total Expenses | £23,524 | £23,609 | £23,687 | £23,790 | £23,895 | £118,505 |
| Profit Before Tax | £272 | £544 | £829 | £1,338 | £1,861 | £4,844 |
| Profit After Tax | £221 | £440 | £671 | £1,084 | £1,507 | £3,923 |
| Change In Property Value | £6 | £11,900 | £21,242 | £28,267 | £19,692 | £81,107 |
| Net Return | £226 | £12,340 | £21,913 | £29,351 | £21,200 | £85,030 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| 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