Flat SW11 1 bed 1 bath

Queenstown Road, London SW11

London, England · SW11

Initial Investment

First Year

£159,650First Year

Profit From Rental Income

After 5 Years

£-184,747

↘ -116%After 5 Years

Change In Property Value

After 5 Years

£50,479

↗ 10%After 5 Years

Return On Investment

-84%

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	£28,560	£28,988	£29,713	£30,456	£31,370	£149,087
Total Expenses	£64,757	£65,777	£66,763	£67,769	£68,767	£333,834
Profit Before Tax	£-36,197	£-36,789	£-37,050	£-37,313	£-37,398	£-184,747
Profit After Tax	£-36,197	£-36,789	£-37,050	£-37,313	£-37,398	£-184,747
Change In Property Value	£5	£5	£9,780	£17,458	£23,231	£50,479
Net Return	£-36,192	£-36,784	£-27,270	£-19,856	£-14,166	£-134,268
Return From Rental Income (%)	-23%	-23%	-23%	-23%	-23%	-116%
Total Net Return (%)	-23%	-23%	-17%	-12%	-9%	-84%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change