Flat
SW11
2 beds
1 bath
Salisbury House, 5 Palmer Road, London SW11
London, England · SW11
View property listing
Initial Investment
£303,482First YearProfit From Rental Income
£40,279
↗ 13%After 5 Years
Change In Property Value
£92,901
↗ 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 | £55,284 | £56,113 | £57,516 | £58,954 | £60,723 | £288,590 |
| Total Expenses | £47,262 | £47,483 | £47,753 | £48,029 | £48,335 | £238,863 |
| Profit Before Tax | £8,022 | £8,630 | £9,763 | £10,925 | £12,388 | £49,727 |
| Profit After Tax | £6,498 | £6,990 | £7,908 | £8,849 | £10,034 | £40,279 |
| Change In Property Value | £9 | £9 | £17,999 | £32,129 | £42,754 | £92,901 |
| Net Return | £6,507 | £6,999 | £25,907 | £40,978 | £52,789 | £133,180 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change