Flat
SW8
0 beds
0 baths
Queenstown Road, London SW8
London, England · SW8
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£41,232
↗ 9%After 5 Years
Change In Property Value
£170,393
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £56,256 | £57,100 | £57,956 | £59,405 | £60,890 | £291,608 |
| Total Expenses | £47,844 | £47,979 | £48,105 | £48,292 | £48,483 | £240,704 |
| Profit Before Tax | £8,412 | £9,121 | £9,851 | £11,113 | £12,407 | £50,904 |
| Profit After Tax | £6,813 | £7,388 | £7,979 | £9,002 | £10,050 | £41,232 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £6,826 | £32,388 | £52,605 | £68,385 | £51,420 | £211,625 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 7% | 12% | 15% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change