Flat SW11 1 bed 1 bath

Warwick Building, 366 Queenstown Road, London SW11

London, England · SW11

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£21,413

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

45%

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	£30,708	£31,169	£31,948	£32,747	£33,729	£160,300
Total Expenses	£26,479	£26,607	£26,762	£26,920	£27,095	£133,864
Profit Before Tax	£4,229	£4,561	£5,186	£5,826	£6,634	£26,436
Profit After Tax	£3,425	£3,695	£4,200	£4,719	£5,374	£21,413
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£3,430	£3,700	£14,201	£22,570	£29,127	£73,027
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

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