Flat
SW11
1 bed
1 bath
352 Queenstown Road, London SW11
London, England · SW11
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£14,670
↗ 9%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
41%
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 | £29,172 | £29,610 | £30,350 | £31,109 | £32,042 | £152,282 |
| Total Expenses | £26,496 | £26,648 | £26,824 | £27,004 | £27,198 | £134,170 |
| Profit Before Tax | £2,676 | £2,961 | £3,526 | £4,105 | £4,844 | £18,111 |
| Profit After Tax | £2,168 | £2,399 | £2,856 | £3,325 | £3,923 | £14,670 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £2,172 | £2,403 | £12,356 | £20,283 | £26,489 | £63,704 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change