Flat SW11 1 bed 1 bath

Koa House, Electric Boulevard, London SW11

London, England · SW11

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£-20,352

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 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	£38,004	£38,574	£39,538	£40,527	£41,743	£198,386
Total Expenses	£43,492	£43,595	£43,734	£43,877	£44,041	£218,738
Profit Before Tax	£-5,488	£-5,021	£-4,196	£-3,350	£-2,298	£-20,352
Profit After Tax	£-5,488	£-5,021	£-4,196	£-3,350	£-2,298	£-20,352
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£-5,478	£-5,011	£14,805	£30,566	£42,834	£77,715
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
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