Flat
SW11
2 beds
2 baths
Linear Place, Ponton Rd, London SW117Ba SW11
London, England · SW11
View property listing
Initial Investment
£414,250First YearProfit From Rental Income
£-22,793
↘ -6%After 5 Years
Change In Property Value
£121,810
↗ 10%After 5 Years
Return On Investment
24%
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 | £47,196 | £47,904 | £49,102 | £50,329 | £51,839 | £246,370 |
| Total Expenses | £53,536 | £53,653 | £53,816 | £53,982 | £54,176 | £269,163 |
| Profit Before Tax | £-6,340 | £-5,749 | £-4,714 | £-3,653 | £-2,337 | £-22,793 |
| Profit After Tax | £-6,340 | £-5,749 | £-4,714 | £-3,653 | £-2,337 | £-22,793 |
| Change In Property Value | £12 | £12 | £23,600 | £42,127 | £56,059 | £121,810 |
| Net Return | £-6,328 | £-5,737 | £18,886 | £38,474 | £53,722 | £99,016 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 9% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change