Flat
SW11
1 bed
1 bath
10 Grant Road, London SW11
London, England · SW11
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£-27,764
↘ -15%After 5 Years
Change In Property Value
£57,808
↗ 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 | £22,404 | £22,740 | £23,309 | £23,891 | £24,608 | £116,952 |
| Total Expenses | £28,658 | £28,789 | £28,936 | £29,086 | £29,247 | £144,716 |
| Profit Before Tax | £-6,254 | £-6,049 | £-5,627 | £-5,195 | £-4,639 | £-27,764 |
| Profit After Tax | £-6,254 | £-6,049 | £-5,627 | £-5,195 | £-4,639 | £-27,764 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £-6,249 | £-6,043 | £5,573 | £14,798 | £21,965 | £30,044 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change