Flat SW11 1 bed 1 bath

Lombard Wharf, 12 Lombard Road, London SW11

London, England · SW11

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£23,771

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

45%

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	£33,780	£34,287	£35,144	£36,022	£37,103	£176,336
Total Expenses	£29,077	£29,217	£29,386	£29,559	£29,750	£146,989
Profit Before Tax	£4,703	£5,070	£5,758	£6,463	£7,353	£29,347
Profit After Tax	£3,809	£4,106	£4,664	£5,235	£5,956	£23,771
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£3,815	£4,112	£15,664	£24,871	£32,085	£80,547
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

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