Flat
SW11
3 beds
1 bath
Pavilion Chambers, Lavender Hill, Clapham SW11
London, England · SW11
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£25,190
↗ 17%After 5 Years
Change In Property Value
£48,001
↗ 10%After 5 Years
Return On Investment
48%
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 | £28,560 | £28,988 | £29,713 | £30,456 | £31,370 | £149,087 |
| Total Expenses | £23,380 | £23,470 | £23,587 | £23,707 | £23,843 | £117,988 |
| Profit Before Tax | £5,180 | £5,518 | £6,126 | £6,749 | £7,527 | £31,099 |
| Profit After Tax | £4,196 | £4,470 | £4,962 | £5,466 | £6,097 | £25,190 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £4,201 | £4,474 | £14,262 | £22,067 | £28,188 | £73,191 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change