Flat
SW11
2 beds
1 bath
Cotton Row, London SW11
London, England · SW11
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£22,383
↗ 13%After 5 Years
Change In Property Value
£53,679
↗ 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 | £31,944 | £32,423 | £33,234 | £34,065 | £35,087 | £166,752 |
| Total Expenses | £27,519 | £27,652 | £27,813 | £27,977 | £28,158 | £139,119 |
| Profit Before Tax | £4,425 | £4,771 | £5,421 | £6,088 | £6,929 | £27,633 |
| Profit After Tax | £3,584 | £3,864 | £4,391 | £4,931 | £5,612 | £22,383 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £3,589 | £3,870 | £14,791 | £23,495 | £30,316 | £76,062 |
| 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