Flat
SW11
1 bed
1 bath
Bramlands Close, London SW11
London, England · SW11
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-27,435
↘ -27%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
6%
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 | £12,996 | £13,191 | £13,521 | £13,859 | £14,274 | £67,841 |
| Total Expenses | £18,794 | £18,919 | £19,051 | £19,186 | £19,325 | £95,276 |
| Profit Before Tax | £-5,798 | £-5,728 | £-5,530 | £-5,327 | £-5,051 | £-27,435 |
| Profit After Tax | £-5,798 | £-5,728 | £-5,530 | £-5,327 | £-5,051 | £-27,435 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-5,795 | £-5,725 | £970 | £6,276 | £10,389 | £6,115 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change