Flat
SW11
2 beds
2 baths
Prospect Way, London SW11
London, England · SW11
View property listing
Initial Investment
£454,250First YearProfit From Rental Income
£58,159
↗ 13%After 5 Years
Change In Property Value
£132,133
↗ 10%After 5 Years
Return On Investment
42%
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 | £78,624 | £79,803 | £81,798 | £83,843 | £86,359 | £410,428 |
| Total Expenses | £67,008 | £67,319 | £67,698 | £68,086 | £68,516 | £338,626 |
| Profit Before Tax | £11,616 | £12,485 | £14,101 | £15,758 | £17,843 | £71,802 |
| Profit After Tax | £9,409 | £10,113 | £11,422 | £12,764 | £14,453 | £58,159 |
| Change In Property Value | £13 | £13 | £25,601 | £45,697 | £60,810 | £132,133 |
| Net Return | £9,421 | £10,125 | £37,022 | £58,461 | £75,262 | £190,292 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change