Flat
SW11
2 beds
2 baths
Queenstown Road, London SW11
London, England · SW11
View property listing
Initial Investment
£534,250First YearProfit From Rental Income
£67,586
↗ 13%After 5 Years
Change In Property Value
£152,778
↗ 10%After 5 Years
Return On Investment
41%
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 | £90,912 | £92,276 | £94,583 | £96,947 | £99,856 | £474,573 |
| Total Expenses | £77,401 | £77,758 | £78,195 | £78,642 | £79,137 | £391,133 |
| Profit Before Tax | £13,511 | £14,518 | £16,388 | £18,305 | £20,718 | £83,440 |
| Profit After Tax | £10,944 | £11,759 | £13,274 | £14,827 | £16,782 | £67,586 |
| Change In Property Value | £15 | £15 | £29,601 | £52,837 | £70,311 | £152,778 |
| Net Return | £10,959 | £11,774 | £42,875 | £67,664 | £87,093 | £220,365 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change