Flat
SW11
1 bed
1 bath
110 York Rd, London SW11
London, England · SW11
View property listing
Initial Investment
£214,250First YearProfit From Rental Income
£28,275
↗ 13%After 5 Years
Change In Property Value
£66,582
↗ 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 | £39,624 | £40,218 | £41,224 | £42,254 | £43,522 | £206,843 |
| Total Expenses | £34,015 | £34,177 | £34,373 | £34,574 | £34,796 | £171,935 |
| Profit Before Tax | £5,609 | £6,042 | £6,851 | £7,680 | £8,726 | £34,908 |
| Profit After Tax | £4,543 | £4,894 | £5,549 | £6,221 | £7,068 | £28,275 |
| Change In Property Value | £6 | £6 | £12,900 | £23,027 | £30,642 | £66,582 |
| Net Return | £4,550 | £4,900 | £18,449 | £29,248 | £37,710 | £94,858 |
| 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