Flat SW11 2 beds 2 baths

One Clapham Junction, Clapham Junction, London SW11

London, England · SW11

Initial Investment

First Year

£258,000First Year

Profit From Rental Income

After 5 Years

£34,122

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£79,486

↗ 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	£47,292	£48,001	£49,201	£50,431	£51,944	£246,871
Total Expenses	£40,509	£40,700	£40,933	£41,170	£41,433	£204,745
Profit Before Tax	£6,783	£7,301	£8,269	£9,261	£10,511	£42,126
Profit After Tax	£5,494	£5,914	£6,698	£7,502	£8,514	£34,122
Change In Property Value	£8	£8	£15,400	£27,490	£36,581	£79,486
Net Return	£5,502	£5,922	£22,098	£34,991	£45,095	£113,608
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	17%	44%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change