Flat
SW11
2 beds
2 baths
The Approach, One Clapham, London, London SW11
London, England · SW11
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£27,558
↗ 13%After 5 Years
Change In Property Value
£65,034
↗ 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 | £38,700 | £39,280 | £40,263 | £41,269 | £42,507 | £202,019 |
| Total Expenses | £33,235 | £33,394 | £33,586 | £33,782 | £33,999 | £167,997 |
| Profit Before Tax | £5,465 | £5,887 | £6,677 | £7,487 | £8,508 | £34,022 |
| Profit After Tax | £4,426 | £4,768 | £5,408 | £6,064 | £6,891 | £27,558 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £4,433 | £4,775 | £18,008 | £28,556 | £36,821 | £92,592 |
| 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