Flat
SW11
0 beds
1 bath
Oakley House, 10 Electric Boulevard, London SW11
London, England · SW11
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£21,202
↗ 13%After 5 Years
Change In Property Value
£51,098
↗ 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 | £30,408 | £30,864 | £31,636 | £32,427 | £33,399 | £158,734 |
| Total Expenses | £26,221 | £26,348 | £26,501 | £26,658 | £26,831 | £132,559 |
| Profit Before Tax | £4,187 | £4,516 | £5,135 | £5,769 | £6,569 | £26,175 |
| Profit After Tax | £3,392 | £3,658 | £4,159 | £4,673 | £5,321 | £21,202 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £3,396 | £3,663 | £14,059 | £22,344 | £28,837 | £72,300 |
| 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