Flat SW11 0 beds 1 bath

Prospect Way, London SW11

London, England · SW11

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£18,664

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 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	£36,852	£37,405	£38,340	£39,298	£40,477	£192,372
Total Expenses	£33,440	£33,632	£33,854	£34,080	£34,325	£169,331
Profit Before Tax	£3,412	£3,772	£4,486	£5,218	£6,153	£23,041
Profit After Tax	£2,764	£3,056	£3,634	£4,227	£4,984	£18,664
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£2,770	£3,062	£15,634	£25,647	£33,488	£80,601
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	1%	2%	8%	13%	17%	41%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change