Flat
SW11
2 beds
1 bath
Holgate Avenue, London SW11
London, England · SW11
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£17,874
↗ 13%After 5 Years
Change In Property Value
£43,872
↗ 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 | £26,100 | £26,492 | £27,154 | £27,833 | £28,668 | £136,246 |
| Total Expenses | £22,583 | £22,694 | £22,827 | £22,963 | £23,113 | £114,178 |
| Profit Before Tax | £3,517 | £3,798 | £4,327 | £4,870 | £5,555 | £22,067 |
| Profit After Tax | £2,849 | £3,076 | £3,505 | £3,945 | £4,500 | £17,874 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £2,853 | £3,081 | £12,005 | £19,117 | £24,690 | £61,746 |
| 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