Flat
SW11
2 beds
1 bath
Winstanley Estate, London SW11
London, England · SW11
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£13,654
↗ 14%After 5 Years
Change In Property Value
£33,033
↗ 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 | £19,656 | £19,951 | £20,450 | £20,961 | £21,590 | £102,607 |
| Total Expenses | £16,962 | £17,044 | £17,143 | £17,245 | £17,357 | £85,750 |
| Profit Before Tax | £2,694 | £2,907 | £3,306 | £3,716 | £4,233 | £16,857 |
| Profit After Tax | £2,182 | £2,355 | £2,678 | £3,010 | £3,429 | £13,654 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £2,186 | £2,358 | £9,078 | £14,434 | £18,631 | £46,687 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| 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