Flat SW11 2 beds 1 bath

Prince Of Wales Drive, London SW11

London, England · SW11

Initial Investment

First Year

£308,750First Year

Profit From Rental Income

After 5 Years

£-20,005

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£94,454

↗ 10%After 5 Years

Return On Investment

24%

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	£36,600	£37,149	£38,078	£39,030	£40,201	£191,057
Total Expenses	£41,963	£42,064	£42,199	£42,338	£42,498	£211,062
Profit Before Tax	£-5,363	£-4,915	£-4,122	£-3,309	£-2,298	£-20,005
Profit After Tax	£-5,363	£-4,915	£-4,122	£-3,309	£-2,298	£-20,005
Change In Property Value	£9	£9	£18,300	£32,666	£43,469	£94,454
Net Return	£-5,353	£-4,905	£14,179	£29,357	£41,172	£74,449
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	10%	13%	24%

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