Flat SW11 2 beds 2 baths

Electric Boulevard, London SW11

London, England · SW11

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£35,303

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£82,067

↗ 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	£48,828	£49,560	£50,799	£52,069	£53,631	£254,889
Total Expenses	£41,807	£42,004	£42,244	£42,489	£42,760	£211,305
Profit Before Tax	£7,021	£7,556	£8,555	£9,580	£10,871	£43,584
Profit After Tax	£5,687	£6,120	£6,930	£7,760	£8,806	£35,303
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,067
Net Return	£5,695	£6,128	£22,830	£36,142	£46,574	£117,369
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	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