Flat SW11 2 beds 1 bath

Latchmere Road, Clapham SW11

London, England · SW11

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-10,283

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

26%

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	£26,004	£26,394	£27,054	£27,730	£28,562	£135,744
Total Expenses	£29,061	£29,116	£29,196	£29,278	£29,376	£146,027
Profit Before Tax	£-3,057	£-2,722	£-2,142	£-1,548	£-814	£-10,283
Profit After Tax	£-3,057	£-2,722	£-2,142	£-1,548	£-814	£-10,283
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£-3,051	£-2,715	£10,858	£21,657	£30,066	£56,816
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	10%	14%	26%

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