Flat
SW11
3 beds
1 bath
Westbridge Road, London SW11
London, England · SW11
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£17,207
↗ 13%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
45%
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 | £25,188 | £25,566 | £26,205 | £26,860 | £27,666 | £131,485 |
| Total Expenses | £21,804 | £21,911 | £22,039 | £22,171 | £22,316 | £110,241 |
| Profit Before Tax | £3,384 | £3,655 | £4,165 | £4,689 | £5,350 | £21,244 |
| Profit After Tax | £2,741 | £2,961 | £3,374 | £3,798 | £4,333 | £17,207 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £2,746 | £2,965 | £11,574 | £18,435 | £23,811 | £59,531 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change