Flat
SW11
1 bed
1 bath
St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£199,200First YearProfit From Rental Income
£-16,715
↘ -8%After 5 Years
Change In Property Value
£62,144
↗ 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 | £24,084 | £24,445 | £25,056 | £25,683 | £26,453 | £125,722 |
| Total Expenses | £28,293 | £28,375 | £28,479 | £28,585 | £28,705 | £142,437 |
| Profit Before Tax | £-4,209 | £-3,930 | £-3,423 | £-2,903 | £-2,252 | £-16,715 |
| Profit After Tax | £-4,209 | £-3,930 | £-3,423 | £-2,903 | £-2,252 | £-16,715 |
| Change In Property Value | £6 | £6 | £12,040 | £21,492 | £28,599 | £62,144 |
| Net Return | £-4,203 | £-3,924 | £8,618 | £18,589 | £26,348 | £45,428 |
| 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