Flat SW11 1 bed 1 bath

One Clapham, St. John's Hill, London SW11

London, England · SW11

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£26,129

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

44%

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	£36,852	£37,405	£38,340	£39,298	£40,477	£192,372
Total Expenses	£31,675	£31,827	£32,010	£32,198	£32,405	£160,115
Profit Before Tax	£5,177	£5,578	£6,330	£7,101	£8,072	£32,258
Profit After Tax	£4,193	£4,518	£5,127	£5,751	£6,539	£26,129
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£4,199	£4,524	£17,127	£27,172	£35,043	£88,066
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change