Flat SW11 2 beds 1 bath

Park South, Austin Road, London SW11

London, England · SW11

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£13,209

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

46%

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	£19,968	£20,268	£20,774	£21,294	£21,932	£104,236
Total Expenses	£17,387	£17,475	£17,579	£17,686	£17,803	£87,929
Profit Before Tax	£2,581	£2,793	£3,195	£3,608	£4,130	£16,307
Profit After Tax	£2,090	£2,262	£2,588	£2,923	£3,345	£13,209
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,094	£2,266	£9,088	£14,525	£18,785	£46,758
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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