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
£199,200First YearProfit From Rental Income
£20,801
↗ 10%After 5 Years
Change In Property Value
£62,144
↗ 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 | £33,108 | £33,605 | £34,445 | £35,306 | £36,365 | £172,828 |
| Total Expenses | £29,195 | £29,291 | £29,418 | £29,548 | £29,696 | £147,148 |
| Profit Before Tax | £3,913 | £4,314 | £5,027 | £5,758 | £6,669 | £25,680 |
| Profit After Tax | £3,169 | £3,494 | £4,072 | £4,664 | £5,402 | £20,801 |
| Change In Property Value | £6 | £6 | £12,040 | £21,492 | £28,599 | £62,144 |
| Net Return | £3,175 | £3,500 | £16,112 | £26,156 | £34,001 | £82,945 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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