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
£204,975First YearProfit From Rental Income
£21,575
↗ 11%After 5 Years
Change In Property Value
£63,847
↗ 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 | £34,008 | £34,518 | £35,381 | £36,266 | £37,354 | £177,526 |
| Total Expenses | £29,940 | £30,037 | £30,166 | £30,298 | £30,450 | £150,891 |
| Profit Before Tax | £4,068 | £4,481 | £5,215 | £5,967 | £6,904 | £26,636 |
| Profit After Tax | £3,295 | £3,630 | £4,224 | £4,833 | £5,592 | £21,575 |
| Change In Property Value | £6 | £6 | £12,370 | £22,081 | £29,383 | £63,847 |
| Net Return | £3,301 | £3,636 | £16,594 | £26,914 | £34,975 | £85,422 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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