Flat SW11 2 beds 2 baths

Queenstown Road, London SW11

London, England · SW11

Initial Investment

First Year

£534,250First Year

Profit From Rental Income

After 5 Years

£63,480

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£152,778

↗ 10%After 5 Years

Return On Investment

40%

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	£81,396	£82,617	£84,682	£86,799	£89,403	£424,898
Total Expenses	£68,859	£69,027	£69,276	£69,532	£69,835	£346,528
Profit Before Tax	£12,537	£13,590	£15,406	£17,268	£19,569	£78,370
Profit After Tax	£10,155	£11,008	£12,479	£13,987	£15,851	£63,480
Change In Property Value	£15	£15	£29,601	£52,837	£70,311	£152,778
Net Return	£10,170	£11,023	£42,080	£66,824	£86,162	£216,258
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	16%	40%

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