Flat
SW11
5 beds
2 baths
Watford Close, London SW11
London, England · SW11
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£-15,773
↘ -9%After 5 Years
Change In Property Value
£52,647
↗ 10%After 5 Years
Return On Investment
22%
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 | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £24,274 | £24,351 | £24,446 | £24,543 | £24,650 | £122,264 |
| Profit Before Tax | £-3,874 | £-3,645 | £-3,222 | £-2,788 | £-2,244 | £-15,773 |
| Profit After Tax | £-3,874 | £-3,645 | £-3,222 | £-2,788 | £-2,244 | £-15,773 |
| Change In Property Value | £5 | £5 | £10,200 | £18,207 | £24,229 | £52,647 |
| Net Return | £-3,869 | £-3,640 | £6,978 | £15,419 | £21,985 | £36,874 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change