Flat SW11 2 beds 2 baths

Cascade Court, 1 Sopwith Way, London SW11

London, England · SW11

Initial Investment

First Year

£307,000First Year

Profit From Rental Income

After 5 Years

£-19,972

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£93,938

↗ 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	£36,396	£36,942	£37,865	£38,812	£39,976	£189,992
Total Expenses	£41,744	£41,844	£41,980	£42,118	£42,277	£209,964
Profit Before Tax	£-5,348	£-4,903	£-4,114	£-3,306	£-2,301	£-19,972
Profit After Tax	£-5,348	£-4,903	£-4,114	£-3,306	£-2,301	£-19,972
Change In Property Value	£9	£9	£18,200	£32,488	£43,232	£93,938
Net Return	£-5,339	£-4,893	£14,086	£29,181	£40,931	£73,966
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	10%	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