Flat
SW11
1 bed
1 bath
One Clapham Junction, Burridge Gardens, St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£197,450First YearProfit From Rental Income
£26,002
↗ 13%After 5 Years
Change In Property Value
£61,627
↗ 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 | £36,672 | £37,222 | £38,153 | £39,106 | £40,280 | £191,433 |
| Total Expenses | £31,520 | £31,671 | £31,854 | £32,040 | £32,247 | £159,332 |
| Profit Before Tax | £5,152 | £5,551 | £6,299 | £7,066 | £8,033 | £32,101 |
| Profit After Tax | £4,173 | £4,496 | £5,102 | £5,724 | £6,507 | £26,002 |
| Change In Property Value | £6 | £6 | £11,940 | £21,313 | £28,362 | £61,627 |
| Net Return | £4,179 | £4,502 | £17,042 | £27,037 | £34,869 | £87,629 |
| Return From Rental Income (%) | 2% | 2% | 3% | 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