Flat
SW11
2 beds
2 baths
The Arrival, One Clapham, Clapham Junction SW11
London, England · SW11
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£52,662
↗ 21%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
52%
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 | £46,068 | £46,759 | £47,928 | £49,126 | £50,600 | £240,481 |
| Total Expenses | £34,868 | £34,949 | £35,077 | £35,207 | £35,366 | £175,466 |
| Profit Before Tax | £11,200 | £11,810 | £12,851 | £13,919 | £15,234 | £65,015 |
| Profit After Tax | £9,072 | £9,566 | £10,410 | £11,274 | £12,340 | £52,662 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £9,079 | £9,574 | £25,410 | £38,050 | £47,970 | £130,083 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change