Flat SW11 3 beds 2 baths

Cobham Close, London SW11

London, England · SW11

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£57,673

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 10%After 5 Years

Return On Investment

50%

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	£55,380	£56,211	£57,616	£59,056	£60,828	£289,091
Total Expenses	£43,246	£43,375	£43,558	£43,746	£43,966	£217,890
Profit Before Tax	£12,135	£12,836	£14,058	£15,310	£16,862	£71,201
Profit After Tax	£9,829	£10,397	£11,387	£12,401	£13,658	£57,673
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£9,838	£10,406	£29,387	£44,532	£56,415	£150,579
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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