Flat
SW11
1 bed
1 bath
One Clapham Junction, London, London SW11
London, England · SW11
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-16,210
↘ -9%After 5 Years
Change In Property Value
£56,776
↗ 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 | £21,996 | £22,326 | £22,884 | £23,456 | £24,160 | £114,822 |
| Total Expenses | £26,021 | £26,100 | £26,199 | £26,300 | £26,413 | £131,032 |
| Profit Before Tax | £-4,025 | £-3,774 | £-3,315 | £-2,844 | £-2,253 | £-16,210 |
| Profit After Tax | £-4,025 | £-3,774 | £-3,315 | £-2,844 | £-2,253 | £-16,210 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-4,019 | £-3,768 | £7,686 | £16,792 | £23,876 | £40,566 |
| 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