Flat
SW11
2 beds
2 baths
Prospect Way, London SW11
London, England · SW11
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£56,726
↗ 13%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
42%
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 | £76,776 | £77,928 | £79,876 | £81,873 | £84,329 | £400,781 |
| Total Expenses | £65,449 | £65,753 | £66,123 | £66,502 | £66,922 | £330,749 |
| Profit Before Tax | £11,327 | £12,175 | £13,753 | £15,371 | £17,407 | £70,032 |
| Profit After Tax | £9,175 | £9,862 | £11,140 | £12,450 | £14,099 | £56,726 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £9,187 | £9,874 | £36,140 | £57,076 | £73,484 | £185,761 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change