Flat
SW11
3 beds
2 baths
Sopwith Way, London SW11
London, England · SW11
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£67,174
↗ 12%After 5 Years
Change In Property Value
£154,843
↗ 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 | £92,136 | £93,518 | £95,856 | £98,252 | £101,200 | £480,962 |
| Total Expenses | £78,756 | £79,125 | £79,574 | £80,034 | £80,543 | £398,032 |
| Profit Before Tax | £13,380 | £14,393 | £16,282 | £18,218 | £20,657 | £82,931 |
| Profit After Tax | £10,838 | £11,658 | £13,188 | £14,757 | £16,732 | £67,174 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £10,853 | £11,673 | £43,189 | £68,308 | £87,994 | £222,017 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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