Flat
SW11
1 bed
1 bath
Bullen Street, London SW11
London, England · SW11
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-13,858
↘ -14%After 5 Years
Change In Property Value
£33,549
↗ 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 | £12,996 | £13,191 | £13,521 | £13,859 | £14,274 | £67,841 |
| Total Expenses | £16,194 | £16,259 | £16,335 | £16,413 | £16,497 | £81,699 |
| Profit Before Tax | £-3,198 | £-3,069 | £-2,815 | £-2,554 | £-2,223 | £-13,858 |
| Profit After Tax | £-3,198 | £-3,069 | £-2,815 | £-2,554 | £-2,223 | £-13,858 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-3,195 | £-3,065 | £3,685 | £9,048 | £13,217 | £19,691 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change