Flat
SW11
1 bed
1 bath
Circus Road West, London SW11
London, England · SW11
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-18,281
↘ -7%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
24%
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 | £30,000 | £30,450 | £31,211 | £31,992 | £32,951 | £156,604 |
| Total Expenses | £34,756 | £34,847 | £34,966 | £35,088 | £35,227 | £174,885 |
| Profit Before Tax | £-4,756 | £-4,397 | £-3,755 | £-3,097 | £-2,276 | £-18,281 |
| Profit After Tax | £-4,756 | £-4,397 | £-3,755 | £-3,097 | £-2,276 | £-18,281 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-4,749 | £-4,390 | £11,245 | £23,679 | £33,355 | £59,141 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change