Flat
SW11
3 beds
2 baths
Sopwith Way, London SW11
London, England · SW11
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£-66,984
↘ -13%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
15%
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 | £56,004 | £56,844 | £58,265 | £59,722 | £61,513 | £292,348 |
| Total Expenses | £71,175 | £71,490 | £71,848 | £72,213 | £72,606 | £359,333 |
| Profit Before Tax | £-15,171 | £-14,646 | £-13,583 | £-12,492 | £-11,093 | £-66,984 |
| Profit After Tax | £-15,171 | £-14,646 | £-13,583 | £-12,492 | £-11,093 | £-66,984 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £-15,157 | £-14,632 | £14,418 | £37,489 | £55,417 | £77,536 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 7% | 11% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change