Flat
SW11
2 beds
2 baths
The Hilight, 110 York Road, London, London SW11
London, England · SW11
View property listing
Initial Investment
£293,000First YearProfit From Rental Income
£38,837
↗ 13%After 5 Years
Change In Property Value
£89,809
↗ 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 | £53,436 | £54,238 | £55,593 | £56,983 | £58,693 | £278,943 |
| Total Expenses | £45,705 | £45,919 | £46,181 | £46,448 | £46,743 | £230,996 |
| Profit Before Tax | £7,731 | £8,318 | £9,413 | £10,536 | £11,949 | £47,947 |
| Profit After Tax | £6,262 | £6,738 | £7,624 | £8,534 | £9,679 | £38,837 |
| Change In Property Value | £9 | £9 | £17,400 | £31,060 | £41,331 | £89,809 |
| Net Return | £6,271 | £6,746 | £25,025 | £39,593 | £51,011 | £128,646 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change