Flat
SW11
1 bed
0 baths
Queenstown Road, London SW11
London, England · SW11
View property listing
Initial Investment
£314,250First YearProfit From Rental Income
£36,732
↗ 12%After 5 Years
Change In Property Value
£96,003
↗ 10%After 5 Years
Return On Investment
42%
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 | £51,144 | £51,911 | £53,209 | £54,539 | £56,175 | £266,979 |
| Total Expenses | £44,012 | £44,135 | £44,308 | £44,484 | £44,691 | £221,630 |
| Profit Before Tax | £7,132 | £7,776 | £8,901 | £10,055 | £11,485 | £45,349 |
| Profit After Tax | £5,777 | £6,299 | £7,210 | £8,144 | £9,303 | £36,732 |
| Change In Property Value | £9 | £9 | £18,600 | £33,202 | £44,182 | £96,003 |
| Net Return | £5,786 | £6,308 | £25,810 | £41,346 | £53,484 | £132,735 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change