Flat SW11 2 beds 2 baths

Circus Road West, London SW11

London, England · SW11

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£-20,912

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 10%After 5 Years

Return On Investment

24%

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	£39,996	£40,596	£41,611	£42,651	£43,931	£208,785
Total Expenses	£45,675	£45,781	£45,925	£46,073	£46,244	£229,697
Profit Before Tax	£-5,679	£-5,185	£-4,314	£-3,422	£-2,313	£-20,912
Profit After Tax	£-5,679	£-5,185	£-4,314	£-3,422	£-2,313	£-20,912
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£-5,669	£-5,175	£15,686	£32,279	£45,195	£82,316
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	9%	13%	24%

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