Flat
SW11
0 beds
1 bath
Holmby House, 2 Prospect Way, London SW11
London, England · SW11
View property listing
Initial Investment
£233,325First YearProfit From Rental Income
£30,842
↗ 13%After 5 Years
Change In Property Value
£72,208
↗ 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 | £42,972 | £43,617 | £44,707 | £45,825 | £47,199 | £224,320 |
| Total Expenses | £36,847 | £37,022 | £37,234 | £37,451 | £37,691 | £186,243 |
| Profit Before Tax | £6,125 | £6,595 | £7,473 | £8,374 | £9,509 | £38,076 |
| Profit After Tax | £4,961 | £5,342 | £6,053 | £6,783 | £7,702 | £30,842 |
| Change In Property Value | £7 | £7 | £13,990 | £24,973 | £33,231 | £72,208 |
| Net Return | £4,968 | £5,349 | £20,044 | £31,756 | £40,934 | £103,050 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change