Flat
SW11
1 bed
1 bath
Burnelli Building, 352 Queenstown Road, London SW11
London, England · SW11
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-14,866
↘ -11%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
21%
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 | £17,004 | £17,259 | £17,691 | £18,133 | £18,677 | £88,763 |
| Total Expenses | £20,562 | £20,634 | £20,720 | £20,808 | £20,905 | £103,629 |
| Profit Before Tax | £-3,558 | £-3,375 | £-3,029 | £-2,675 | £-2,228 | £-14,866 |
| Profit After Tax | £-3,558 | £-3,375 | £-3,029 | £-2,675 | £-2,228 | £-14,866 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-3,554 | £-3,370 | £5,471 | £12,498 | £17,962 | £29,006 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change