Flat
SW11
2 beds
1 bath
Condray Place, London SW11
London, England · SW11
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£21,413
↗ 13%After 5 Years
Change In Property Value
£51,614
↗ 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 | £30,708 | £31,169 | £31,948 | £32,747 | £33,729 | £160,300 |
| Total Expenses | £26,479 | £26,607 | £26,762 | £26,920 | £27,095 | £133,864 |
| Profit Before Tax | £4,229 | £4,561 | £5,186 | £5,826 | £6,634 | £26,436 |
| Profit After Tax | £3,425 | £3,695 | £4,200 | £4,719 | £5,374 | £21,413 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £3,430 | £3,700 | £14,201 | £22,570 | £29,127 | £73,027 |
| 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