Flat
SW11
1 bed
1 bath
One Clapham Junction, Burridge Gardens, St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£193,600First YearProfit From Rental Income
£19,993
↗ 10%After 5 Years
Change In Property Value
£60,492
↗ 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 | £32,220 | £32,703 | £33,521 | £34,359 | £35,390 | £168,193 |
| Total Expenses | £28,472 | £28,566 | £28,691 | £28,818 | £28,964 | £143,510 |
| Profit Before Tax | £3,748 | £4,137 | £4,830 | £5,541 | £6,426 | £24,682 |
| Profit After Tax | £3,036 | £3,351 | £3,913 | £4,488 | £5,205 | £19,993 |
| Change In Property Value | £6 | £6 | £11,720 | £20,921 | £27,839 | £60,492 |
| Net Return | £3,042 | £3,357 | £15,633 | £25,409 | £33,044 | £80,485 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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