Flat SW11 1 bed 1 bath

Eagle Heights, London SW11

London, England · SW11

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£6,138

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

38%

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	£21,504	£21,827	£22,372	£22,932	£23,619	£112,254
Total Expenses	£20,637	£20,775	£20,928	£21,085	£21,252	£104,676
Profit Before Tax	£867	£1,052	£1,444	£1,847	£2,368	£7,578
Profit After Tax	£703	£852	£1,170	£1,496	£1,918	£6,138
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£706	£856	£8,170	£13,991	£18,545	£42,268
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	13%	17%	38%

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