Flat
SW11
2 beds
2 baths
The Northcote, Northcote Road, London SW11
London, England · SW11
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£40,010
↗ 16%After 5 Years
Change In Property Value
£75,357
↗ 10%After 5 Years
Return On Investment
47%
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 | £44,844 | £45,517 | £46,655 | £47,821 | £49,256 | £234,092 |
| Total Expenses | £36,602 | £36,742 | £36,924 | £37,109 | £37,320 | £184,697 |
| Profit Before Tax | £8,242 | £8,775 | £9,731 | £10,712 | £11,935 | £49,394 |
| Profit After Tax | £6,676 | £7,107 | £7,882 | £8,676 | £9,668 | £40,010 |
| Change In Property Value | £7 | £7 | £14,600 | £26,062 | £34,680 | £75,357 |
| Net Return | £6,683 | £7,115 | £22,482 | £34,738 | £44,348 | £115,366 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change