Flat
SW11
2 beds
2 baths
Denver Building, Lexington Garden, London SW11
London, England · SW11
View property listing
Initial Investment
£273,750First YearProfit From Rental Income
£535
↗ 0%After 5 Years
Change In Property Value
£84,131
↗ 10%After 5 Years
Return On Investment
31%
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 | £39,600 | £40,194 | £41,199 | £42,229 | £43,496 | £206,717 |
| Total Expenses | £40,755 | £40,917 | £41,113 | £41,314 | £41,536 | £205,636 |
| Profit Before Tax | £-1,155 | £-723 | £85 | £915 | £1,960 | £1,081 |
| Profit After Tax | £-1,155 | £-723 | £85 | £741 | £1,587 | £535 |
| Change In Property Value | £8 | £8 | £16,300 | £29,096 | £38,719 | £84,131 |
| Net Return | £-1,147 | £-715 | £16,386 | £29,837 | £40,306 | £84,667 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change