Flat
SW11
2 beds
2 baths
Palmer Road, London SW11
London, England · SW11
View property listing
Initial Investment
£376,250First YearProfit From Rental Income
£-21,763
↘ -6%After 5 Years
Change In Property Value
£112,003
↗ 10%After 5 Years
Return On Investment
24%
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 | £43,404 | £44,055 | £45,156 | £46,285 | £47,674 | £226,575 |
| Total Expenses | £49,388 | £49,499 | £49,652 | £49,809 | £49,990 | £248,338 |
| Profit Before Tax | £-5,984 | £-5,444 | £-4,496 | £-3,523 | £-2,316 | £-21,763 |
| Profit After Tax | £-5,984 | £-5,444 | £-4,496 | £-3,523 | £-2,316 | £-21,763 |
| Change In Property Value | £11 | £11 | £21,700 | £38,735 | £51,546 | £112,003 |
| Net Return | £-5,973 | £-5,433 | £17,205 | £35,212 | £49,229 | £90,240 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 9% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change