Flat SW11 2 beds 2 baths

Denver Building, Lexington Garden, London SW11

London, England · SW11

Initial Investment

First Year

£273,750First Year

Profit From Rental Income

After 5 Years

£-18,941

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£84,131

↗ 10%After 5 Years

Return On Investment

24%

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	£32,604	£33,093	£33,920	£34,768	£35,811	£170,197
Total Expenses	£37,596	£37,690	£37,816	£37,945	£38,092	£189,139
Profit Before Tax	£-4,992	£-4,597	£-3,896	£-3,176	£-2,280	£-18,941
Profit After Tax	£-4,992	£-4,597	£-3,896	£-3,176	£-2,280	£-18,941
Change In Property Value	£8	£8	£16,300	£29,096	£38,719	£84,131
Net Return	£-4,983	£-4,589	£12,405	£25,920	£36,438	£65,190
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	9%	13%	24%

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