Flat SW11 1 bed 1 bath

Bowden House, 9 Palmer Road, London, Surrey SW11

London, England · SW11

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£32,021

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 10%After 5 Years

Return On Investment

44%

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	£44,532	£45,200	£46,330	£47,488	£48,913	£232,463
Total Expenses	£38,171	£38,351	£38,571	£38,795	£39,043	£192,931
Profit Before Tax	£6,361	£6,849	£7,759	£8,693	£9,870	£39,532
Profit After Tax	£5,153	£5,547	£6,285	£7,041	£7,994	£32,021
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£5,160	£5,555	£20,785	£32,924	£42,437	£106,862
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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