Flat SW11 1 bed 1 bath

One Clapham Junction, Burridge Gardens, Clapham Junction, London SW11

London, England · SW11

Initial Investment

First Year

£206,900First Year

Profit From Rental Income

After 5 Years

£27,263

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£64,415

↗ 10%After 5 Years

Return On Investment

44%

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	£38,328	£38,903	£39,875	£40,872	£42,099	£200,077
Total Expenses	£32,923	£33,080	£33,270	£33,465	£33,680	£166,419
Profit Before Tax	£5,405	£5,823	£6,605	£7,407	£8,418	£33,658
Profit After Tax	£4,378	£4,716	£5,350	£6,000	£6,819	£27,263
Change In Property Value	£6	£6	£12,480	£22,277	£29,645	£64,415
Net Return	£4,384	£4,723	£17,830	£28,277	£36,463	£91,678
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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