Flat
SW11
3 beds
2 baths
Viaduct Gardens, London SW11
London, England · SW11
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£51,651
↗ 10%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
38%
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 | £92,136 | £93,518 | £95,856 | £98,252 | £101,200 | £480,962 |
| Total Expenses | £82,426 | £82,879 | £83,408 | £83,948 | £84,535 | £417,195 |
| Profit Before Tax | £9,710 | £10,639 | £12,448 | £14,305 | £16,665 | £63,767 |
| Profit After Tax | £7,865 | £8,617 | £10,083 | £11,587 | £13,499 | £51,651 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £7,880 | £8,632 | £40,084 | £65,138 | £84,760 | £206,494 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 1% | 2% | 7% | 12% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change