Flat
SW11
0 beds
0 baths
One Clapham Junction, Burridge Gardens, Clapham Junction, London SW11
London, England · SW11
View property listing
Initial Investment
£161,050First YearProfit From Rental Income
£21,121
↗ 13%After 5 Years
Change In Property Value
£50,892
↗ 10%After 5 Years
Return On Investment
45%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,288 | £30,742 | £31,511 | £32,299 | £33,268 | £158,107 |
| Total Expenses | £26,117 | £26,243 | £26,396 | £26,552 | £26,724 | £132,032 |
| Profit Before Tax | £4,171 | £4,499 | £5,115 | £5,747 | £6,544 | £26,076 |
| Profit After Tax | £3,379 | £3,644 | £4,143 | £4,655 | £5,300 | £21,121 |
| Change In Property Value | £5 | £5 | £9,860 | £17,600 | £23,421 | £50,892 |
| Net Return | £3,384 | £3,649 | £14,003 | £22,255 | £28,721 | £72,013 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change