Flat
SW11
2 beds
1 bath
Cascade Court, 1 Sopwith Way, London SW11
London, England · SW11
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£40,018
↗ 13%After 5 Years
Change In Property Value
£92,390
↗ 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 | £54,972 | £55,797 | £57,191 | £58,621 | £60,380 | £286,961 |
| Total Expenses | £47,003 | £47,224 | £47,492 | £47,767 | £48,070 | £237,556 |
| Profit Before Tax | £7,969 | £8,573 | £9,699 | £10,855 | £12,310 | £49,405 |
| Profit After Tax | £6,455 | £6,944 | £7,857 | £8,792 | £9,971 | £40,018 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £6,464 | £6,953 | £25,757 | £40,744 | £52,490 | £132,408 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change