Flat SW11 1 bed 1 bath

Coda Residences, 6 York Place, London, London SW113Je SW11

London, England · SW11

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£33,198

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 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	£46,068	£46,759	£47,928	£49,126	£50,600	£240,481
Total Expenses	£39,470	£39,657	£39,883	£40,115	£40,371	£199,496
Profit Before Tax	£6,598	£7,102	£8,045	£9,011	£10,229	£40,985
Profit After Tax	£5,344	£5,753	£6,516	£7,299	£8,285	£33,198
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£5,352	£5,760	£21,517	£34,075	£43,916	£110,619
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	17%	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