Flat
SW11
2 beds
1 bath
Ingrave Street, Clapham Junction SW11
London, England · SW11
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-14,552
↘ -11%After 5 Years
Change In Property Value
£40,775
↗ 10%After 5 Years
Return On Investment
21%
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 | £15,804 | £16,041 | £16,442 | £16,853 | £17,359 | £82,499 |
| Total Expenses | £19,252 | £19,322 | £19,405 | £19,490 | £19,583 | £97,051 |
| Profit Before Tax | £-3,448 | £-3,281 | £-2,963 | £-2,637 | £-2,224 | £-14,552 |
| Profit After Tax | £-3,448 | £-3,281 | £-2,963 | £-2,637 | £-2,224 | £-14,552 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £-3,444 | £-3,277 | £4,937 | £11,465 | £16,541 | £26,223 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change