Flat
SW11
2 beds
1 bath
Bramlands Close, London SW11
London, England · SW11
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£3,177
↗ 3%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
35%
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 | £21,504 | £21,827 | £22,372 | £22,932 | £23,619 | £112,254 |
| Total Expenses | £21,337 | £21,491 | £21,659 | £21,831 | £22,013 | £108,331 |
| Profit Before Tax | £167 | £336 | £713 | £1,100 | £1,606 | £3,922 |
| Profit After Tax | £136 | £272 | £578 | £891 | £1,301 | £3,177 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £139 | £275 | £7,578 | £13,386 | £17,929 | £39,307 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change