Flat SW11 1 bed 1 bath

348 Queenstown Road, London SW11

London, England · SW11

Initial Investment

First Year

£163,499First Year

Profit From Rental Income

After 5 Years

£20,022

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£30,708	£31,169	£31,948	£32,747	£33,729	£160,300
Total Expenses	£26,808	£26,944	£27,106	£27,271	£27,453	£135,582
Profit Before Tax	£3,900	£4,225	£4,842	£5,475	£6,276	£24,718
Profit After Tax	£3,159	£3,422	£3,922	£4,435	£5,084	£20,022
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£3,164	£3,427	£13,922	£22,285	£28,838	£71,636
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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