Flat
SW11
0 beds
1 bath
Holmby House, 2 Prospect Way, London SW11
London, England · SW11
View property listing
Initial Investment
£233,325First YearProfit From Rental Income
£25,547
↗ 11%After 5 Years
Change In Property Value
£72,208
↗ 10%After 5 Years
Return On Investment
42%
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 | £38,472 | £39,049 | £40,025 | £41,026 | £42,257 | £200,829 |
| Total Expenses | £33,600 | £33,704 | £33,844 | £33,988 | £34,154 | £169,289 |
| Profit Before Tax | £4,872 | £5,346 | £6,181 | £7,038 | £8,103 | £31,540 |
| Profit After Tax | £3,946 | £4,330 | £5,007 | £5,701 | £6,563 | £25,547 |
| Change In Property Value | £7 | £7 | £13,990 | £24,973 | £33,231 | £72,208 |
| Net Return | £3,953 | £4,337 | £18,997 | £30,673 | £39,795 | £97,755 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change