Flat
SW11
2 beds
1 bath
Horizon, Plough Road, London SW11
London, England · SW11
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£42,683
↗ 18%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
49%
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 | £42,996 | £43,641 | £44,732 | £45,850 | £47,226 | £224,445 |
| Total Expenses | £34,072 | £34,183 | £34,335 | £34,490 | £34,671 | £171,750 |
| Profit Before Tax | £8,924 | £9,458 | £10,397 | £11,360 | £12,555 | £52,695 |
| Profit After Tax | £7,228 | £7,661 | £8,422 | £9,202 | £10,170 | £42,683 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £7,235 | £7,668 | £22,422 | £34,192 | £43,425 | £114,943 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change