Flat
SW11
2 beds
1 bath
London SW11
London, England · SW11
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£-17,027
↘ -8%After 5 Years
Change In Property Value
£65,034
↗ 10%After 5 Years
Return On Investment
23%
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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £29,515 | £29,599 | £29,706 | £29,815 | £29,939 | £148,574 |
| Profit Before Tax | £-4,315 | £-4,021 | £-3,489 | £-2,942 | £-2,260 | £-17,027 |
| Profit After Tax | £-4,315 | £-4,021 | £-3,489 | £-2,942 | £-2,260 | £-17,027 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £-4,309 | £-4,015 | £9,112 | £19,549 | £27,670 | £48,007 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change