Flat
SW11
2 beds
1 bath
Cotton Row, London SW11
London, England · SW11
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£-15,896
↘ -9%After 5 Years
Change In Property Value
£53,679
↗ 10%After 5 Years
Return On Investment
22%
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 | £20,796 | £21,108 | £21,636 | £22,177 | £22,842 | £108,558 |
| Total Expenses | £24,711 | £24,788 | £24,884 | £24,981 | £25,091 | £124,454 |
| Profit Before Tax | £-3,915 | £-3,680 | £-3,248 | £-2,805 | £-2,249 | £-15,896 |
| Profit After Tax | £-3,915 | £-3,680 | £-3,248 | £-2,805 | £-2,249 | £-15,896 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £-3,909 | £-3,675 | £7,152 | £15,759 | £22,455 | £37,783 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change