Flat
SW11
2 beds
1 bath
Ravenet Street, London SW11
London, England · SW11
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£15,521
↗ 14%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
47%
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 | £20,880 | £21,193 | £21,723 | £22,266 | £22,934 | £108,996 |
| Total Expenses | £17,778 | £17,859 | £17,960 | £18,062 | £18,176 | £89,835 |
| Profit Before Tax | £3,103 | £3,334 | £3,763 | £4,204 | £4,758 | £19,162 |
| Profit After Tax | £2,513 | £2,700 | £3,048 | £3,405 | £3,854 | £15,521 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £2,516 | £2,704 | £9,848 | £15,543 | £20,007 | £50,619 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change