Flat
SW11
2 beds
2 baths
Palmer Road, London SW11
London, England · SW11
View property listing
Initial Investment
£376,250First YearProfit From Rental Income
£48,981
↗ 13%After 5 Years
Change In Property Value
£112,003
↗ 10%After 5 Years
Return On Investment
43%
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 | £66,648 | £67,648 | £69,339 | £71,072 | £73,205 | £347,912 |
| Total Expenses | £56,877 | £57,142 | £57,465 | £57,795 | £58,162 | £287,441 |
| Profit Before Tax | £9,771 | £10,506 | £11,874 | £13,277 | £15,043 | £60,470 |
| Profit After Tax | £7,914 | £8,510 | £9,618 | £10,754 | £12,185 | £48,981 |
| Change In Property Value | £11 | £11 | £21,700 | £38,735 | £51,546 | £112,003 |
| Net Return | £7,925 | £8,521 | £31,318 | £49,490 | £63,730 | £160,984 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change