Flat
SW11
1 bed
1 bath
Howard Building, Queenstown Road, London SW11
London, England · SW11
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£20,489
↗ 13%After 5 Years
Change In Property Value
£49,550
↗ 10%After 5 Years
Return On Investment
45%
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 | £29,484 | £29,926 | £30,674 | £31,441 | £32,385 | £153,910 |
| Total Expenses | £25,440 | £25,564 | £25,713 | £25,865 | £26,033 | £128,615 |
| Profit Before Tax | £4,044 | £4,362 | £4,962 | £5,576 | £6,352 | £25,295 |
| Profit After Tax | £3,275 | £3,533 | £4,019 | £4,517 | £5,145 | £20,489 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £3,280 | £3,538 | £13,619 | £21,653 | £27,948 | £70,039 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change