Flat
SW11
2 beds
2 baths
8 New Union Square, London SW11
London, England · SW11
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£44,987
↗ 13%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
43%
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 | £61,428 | £62,349 | £63,908 | £65,506 | £67,471 | £320,662 |
| Total Expenses | £52,460 | £52,705 | £53,003 | £53,309 | £53,647 | £265,123 |
| Profit Before Tax | £8,968 | £9,645 | £10,905 | £12,197 | £13,824 | £55,539 |
| Profit After Tax | £7,264 | £7,812 | £8,833 | £9,880 | £11,198 | £44,987 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £7,274 | £7,822 | £28,833 | £45,580 | £58,705 | £148,215 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change