Flat
SW11
1 bed
1 bath
One Clapham Junction, Burridge Gardens, St. John's Hill, London SW11
London, England · SW11
View property listing
Initial Investment
£197,450First YearProfit From Rental Income
£20,554
↗ 10%After 5 Years
Change In Property Value
£61,627
↗ 10%After 5 Years
Return On Investment
42%
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 | £32,832 | £33,324 | £34,158 | £35,012 | £36,062 | £171,387 |
| Total Expenses | £28,969 | £29,064 | £29,191 | £29,320 | £29,468 | £146,012 |
| Profit Before Tax | £3,863 | £4,260 | £4,967 | £5,692 | £6,594 | £25,376 |
| Profit After Tax | £3,129 | £3,451 | £4,023 | £4,610 | £5,341 | £20,554 |
| Change In Property Value | £6 | £6 | £11,940 | £21,313 | £28,362 | £61,627 |
| Net Return | £3,135 | £3,457 | £15,963 | £25,924 | £33,703 | £82,182 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change