Flat
SW11
1 bed
1 bath
St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£199,200First YearProfit From Rental Income
£26,209
↗ 13%After 5 Years
Change In Property Value
£62,144
↗ 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 | £36,972 | £37,527 | £38,465 | £39,426 | £40,609 | £192,999 |
| Total Expenses | £31,780 | £31,932 | £32,116 | £32,304 | £32,512 | £160,642 |
| Profit Before Tax | £5,192 | £5,595 | £6,349 | £7,123 | £8,098 | £32,357 |
| Profit After Tax | £4,206 | £4,532 | £5,143 | £5,769 | £6,559 | £26,209 |
| Change In Property Value | £6 | £6 | £12,040 | £21,492 | £28,599 | £62,144 |
| Net Return | £4,212 | £4,538 | £17,183 | £27,261 | £35,158 | £88,353 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change