Flat
SW11
1 bed
1 bath
One Clapham Junction, Burridge Gardens, St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£208,825First YearProfit From Rental Income
£27,514
↗ 13%After 5 Years
Change In Property Value
£64,982
↗ 10%After 5 Years
Return On Investment
44%
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 | £38,664 | £39,244 | £40,225 | £41,231 | £42,468 | £201,831 |
| Total Expenses | £33,209 | £33,367 | £33,559 | £33,756 | £33,972 | £167,863 |
| Profit Before Tax | £5,455 | £5,877 | £6,666 | £7,475 | £8,495 | £33,968 |
| Profit After Tax | £4,419 | £4,760 | £5,399 | £6,055 | £6,881 | £27,514 |
| Change In Property Value | £6 | £6 | £12,590 | £22,474 | £29,906 | £64,982 |
| Net Return | £4,425 | £4,766 | £17,990 | £28,528 | £36,787 | £92,497 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change