Flat
SW11
0 beds
1 bath
Howard Building, 368 Queenstown Road SW11
London, England · SW11
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£15,566
↗ 13%After 5 Years
Change In Property Value
£38,711
↗ 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 | £23,040 | £23,386 | £23,970 | £24,569 | £25,307 | £120,272 |
| Total Expenses | £19,985 | £20,084 | £20,203 | £20,324 | £20,458 | £101,054 |
| Profit Before Tax | £3,055 | £3,301 | £3,767 | £4,245 | £4,849 | £19,218 |
| Profit After Tax | £2,474 | £2,674 | £3,052 | £3,439 | £3,928 | £15,566 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,478 | £2,678 | £10,552 | £16,826 | £21,743 | £54,277 |
| 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