Flat
SW11
1 bed
1 bath
110 York Rd, London SW11
London, England · SW11
View property listing
Initial Investment
£214,250First YearProfit From Rental Income
£22,888
↗ 11%After 5 Years
Change In Property Value
£66,582
↗ 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 | £35,472 | £36,004 | £36,904 | £37,827 | £38,962 | £185,169 |
| Total Expenses | £31,138 | £31,237 | £31,370 | £31,506 | £31,662 | £156,912 |
| Profit Before Tax | £4,334 | £4,767 | £5,534 | £6,321 | £7,300 | £28,257 |
| Profit After Tax | £3,511 | £3,862 | £4,483 | £5,120 | £5,913 | £22,888 |
| Change In Property Value | £6 | £6 | £12,900 | £23,027 | £30,642 | £66,582 |
| Net Return | £3,517 | £3,868 | £17,383 | £28,147 | £36,555 | £89,470 |
| 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