Flat
SW11
2 beds
2 baths
110 York Rd, London SW11
London, England · SW11
View property listing
Initial Investment
£328,250First YearProfit From Rental Income
£43,346
↗ 13%After 5 Years
Change In Property Value
£99,616
↗ 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 | £59,280 | £60,169 | £61,673 | £63,215 | £65,112 | £309,450 |
| Total Expenses | £50,641 | £50,878 | £51,167 | £51,462 | £51,788 | £255,936 |
| Profit Before Tax | £8,639 | £9,291 | £10,507 | £11,754 | £13,323 | £53,513 |
| Profit After Tax | £6,997 | £7,526 | £8,511 | £9,520 | £10,792 | £43,346 |
| Change In Property Value | £10 | £10 | £19,300 | £34,451 | £45,845 | £99,616 |
| Net Return | £7,007 | £7,535 | £27,811 | £43,972 | £56,637 | £142,961 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change