Flat
SW11
2 beds
1 bath
Bolingbroke Grove, Kingsdown Court SW11
London, England · SW11
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£16,233
↗ 13%After 5 Years
Change In Property Value
£40,259
↗ 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 | £23,952 | £24,311 | £24,919 | £25,542 | £26,308 | £125,033 |
| Total Expenses | £20,764 | £20,867 | £20,990 | £21,116 | £21,254 | £104,991 |
| Profit Before Tax | £3,188 | £3,444 | £3,929 | £4,426 | £5,054 | £20,041 |
| Profit After Tax | £2,582 | £2,790 | £3,183 | £3,585 | £4,094 | £16,233 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £2,586 | £2,794 | £10,983 | £17,509 | £22,622 | £56,493 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change