Flat SW11 1 bed 1 bath

Hawker Building, Queenstown Road, London SW11

London, England · SW11

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£23,901

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

47%

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	£28,560	£28,988	£29,713	£30,456	£31,370	£149,087
Total Expenses	£23,702	£23,790	£23,906	£24,024	£24,158	£119,580
Profit Before Tax	£4,858	£5,198	£5,807	£6,432	£7,212	£29,507
Profit After Tax	£3,935	£4,210	£4,704	£5,210	£5,841	£23,901
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£3,940	£4,215	£14,204	£22,168	£28,407	£72,934
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change