Flat
SW11
1 bed
1 bath
Electric Boulevard, London SW11
London, England · SW11
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£23,560
↗ 13%After 5 Years
Change In Property Value
£56,260
↗ 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 | £33,480 | £33,982 | £34,832 | £35,703 | £36,774 | £174,770 |
| Total Expenses | £28,819 | £28,958 | £29,125 | £29,297 | £29,486 | £145,684 |
| Profit Before Tax | £4,661 | £5,025 | £5,707 | £6,406 | £7,288 | £29,086 |
| Profit After Tax | £3,776 | £4,070 | £4,622 | £5,189 | £5,903 | £23,560 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £3,781 | £4,075 | £15,523 | £24,646 | £31,795 | £79,819 |
| 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