Flat
SW11
1 bed
1 bath
10 Grant Road, London SW11
London, England · SW11
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£23,131
↗ 13%After 5 Years
Change In Property Value
£57,808
↗ 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 | £34,392 | £34,908 | £35,781 | £36,675 | £37,775 | £179,531 |
| Total Expenses | £29,857 | £30,005 | £30,183 | £30,364 | £30,564 | £150,974 |
| Profit Before Tax | £4,535 | £4,902 | £5,598 | £6,311 | £7,211 | £28,557 |
| Profit After Tax | £3,673 | £3,971 | £4,534 | £5,112 | £5,841 | £23,131 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £3,679 | £3,977 | £15,734 | £25,104 | £32,445 | £80,939 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change