Flat SW11 2 beds 1 bath

Ravenet Street, London SW11

London, England · SW11

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£-14,015

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

20%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,596	£13,800	£14,145	£14,499	£14,934	£70,973
Total Expenses	£16,849	£16,915	£16,993	£17,072	£17,158	£84,988
Profit Before Tax	£-3,253	£-3,116	£-2,848	£-2,574	£-2,225	£-14,015
Profit After Tax	£-3,253	£-3,116	£-2,848	£-2,574	£-2,225	£-14,015
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£-3,250	£-3,112	£3,952	£9,565	£13,928	£21,083
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	13%	20%

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