Flat
SW11
1 bed
1 bath
St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£199,200First YearProfit From Rental Income
£4,100
↗ 2%After 5 Years
Change In Property Value
£82,061
↗ 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 | £24,084 | £24,445 | £24,812 | £25,432 | £26,068 | £124,841 |
| Total Expenses | £23,778 | £23,864 | £23,942 | £24,045 | £24,152 | £119,780 |
| Profit Before Tax | £306 | £581 | £870 | £1,387 | £1,916 | £5,061 |
| Profit After Tax | £248 | £471 | £705 | £1,123 | £1,552 | £4,100 |
| Change In Property Value | £6 | £12,040 | £21,492 | £28,599 | £19,924 | £82,061 |
| Net Return | £254 | £12,511 | £22,197 | £29,723 | £21,476 | £86,161 |
| 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