Flat SW11 2 beds 1 bath

Winstanley Estate, London SW11

London, England · SW11

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£-13,769

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£33,033

↗ 10%After 5 Years

Return On Investment

19%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,804	£12,996	£13,321	£13,654	£14,064	£66,839
Total Expenses	£15,976	£16,042	£16,117	£16,194	£16,278	£80,607
Profit Before Tax	£-3,172	£-3,046	£-2,796	£-2,540	£-2,214	£-13,769
Profit After Tax	£-3,172	£-3,046	£-2,796	£-2,540	£-2,214	£-13,769
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£-3,169	£-3,042	£3,604	£8,884	£12,988	£19,265
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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