Flat
SW11
1 bed
1 bath
One Clapham Junction, Burridge Gardens, St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£193,600First YearProfit From Rental Income
£25,500
↗ 13%After 5 Years
Change In Property Value
£60,492
↗ 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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £30,949 | £31,097 | £31,276 | £31,460 | £31,662 | £156,444 |
| Profit Before Tax | £5,051 | £5,443 | £6,177 | £6,930 | £7,879 | £31,481 |
| Profit After Tax | £4,092 | £4,409 | £5,004 | £5,613 | £6,382 | £25,500 |
| Change In Property Value | £6 | £6 | £11,720 | £20,921 | £27,839 | £60,492 |
| Net Return | £4,098 | £4,415 | £16,724 | £26,534 | £34,221 | £85,992 |
| 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