Flat
SW11
1 bed
1 bath
Bullen Street, London SW11
London, England · SW11
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£13,209
↗ 13%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
46%
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 | £19,968 | £20,268 | £20,774 | £21,294 | £21,932 | £104,236 |
| Total Expenses | £17,387 | £17,475 | £17,579 | £17,686 | £17,803 | £87,929 |
| Profit Before Tax | £2,581 | £2,793 | £3,195 | £3,608 | £4,130 | £16,307 |
| Profit After Tax | £2,090 | £2,262 | £2,588 | £2,923 | £3,345 | £13,209 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £2,094 | £2,266 | £9,088 | £14,525 | £18,785 | £46,758 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change