Flat SW11 2 beds 2 baths

Cascade Court, 1 Sopwith Way, London SW11

London, England · SW11

Initial Investment

First Year

£307,000First Year

Profit From Rental Income

After 5 Years

£40,731

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£93,938

↗ 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	£55,896	£56,734	£58,153	£59,607	£61,395	£291,785
Total Expenses	£47,784	£48,008	£48,280	£48,559	£48,868	£241,500
Profit Before Tax	£8,112	£8,727	£9,872	£11,047	£12,527	£50,285
Profit After Tax	£6,571	£7,069	£7,997	£8,948	£10,147	£40,731
Change In Property Value	£9	£9	£18,200	£32,488	£43,232	£93,938
Net Return	£6,580	£7,078	£26,197	£41,436	£53,378	£134,669
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	13%	17%	44%

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