Flat SW11 1 bed 1 bath

348 Queenstown Road, London SW11

London, England · SW11

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£-25,561

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 10%After 5 Years

Return On Investment

16%

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	£20,004	£20,304	£20,812	£21,332	£21,972	£104,424
Total Expenses	£25,736	£25,856	£25,990	£26,128	£26,275	£129,984
Profit Before Tax	£-5,732	£-5,552	£-5,179	£-4,796	£-4,303	£-25,561
Profit After Tax	£-5,732	£-5,552	£-5,179	£-4,796	£-4,303	£-25,561
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£-5,727	£-5,547	£4,821	£13,053	£19,448	£26,048
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	12%	16%

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