Flat
SW11
1 bed
1 bath
Wallis Close, London SW11
London, England · SW11
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£12,028
↗ 13%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
46%
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 | £18,432 | £18,708 | £19,176 | £19,656 | £20,245 | £96,218 |
| Total Expenses | £16,089 | £16,170 | £16,267 | £16,367 | £16,476 | £81,369 |
| Profit Before Tax | £2,343 | £2,538 | £2,909 | £3,289 | £3,770 | £14,849 |
| Profit After Tax | £1,898 | £2,056 | £2,356 | £2,664 | £3,053 | £12,028 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £1,901 | £2,059 | £8,356 | £13,374 | £17,306 | £42,996 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change