Flat SW11 1 bed 1 bath

One Clapham Junction, Clapham Junction, London SW11

London, England · SW11

Initial Investment

First Year

£206,900First Year

Profit From Rental Income

After 5 Years

£21,878

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£64,415

↗ 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	£34,320	£34,835	£35,706	£36,598	£37,696	£179,155
Total Expenses	£30,189	£30,287	£30,417	£30,550	£30,702	£152,145
Profit Before Tax	£4,131	£4,548	£5,289	£6,048	£6,994	£27,010
Profit After Tax	£3,346	£3,684	£4,284	£4,899	£5,665	£21,878
Change In Property Value	£6	£6	£12,480	£22,277	£29,645	£64,415
Net Return	£3,352	£3,690	£16,764	£27,176	£35,310	£86,293
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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