Flat
SW11
1 bed
1 bath
One Clapham Junction, Burridge Gardens, St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£204,975First YearProfit From Rental Income
£27,012
↗ 13%After 5 Years
Change In Property Value
£63,847
↗ 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 | £37,992 | £38,562 | £39,526 | £40,514 | £41,729 | £198,323 |
| Total Expenses | £32,637 | £32,793 | £32,982 | £33,175 | £33,388 | £164,975 |
| Profit Before Tax | £5,355 | £5,769 | £6,544 | £7,339 | £8,341 | £33,348 |
| Profit After Tax | £4,337 | £4,673 | £5,301 | £5,945 | £6,756 | £27,012 |
| Change In Property Value | £6 | £6 | £12,370 | £22,081 | £29,383 | £63,847 |
| Net Return | £4,344 | £4,679 | £17,671 | £28,026 | £36,140 | £90,859 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change