Flat
SW11
3 beds
1 bath
Cubitt Apartments, 36, Chatfield Road, Wandsworth, London SW11
London, England · SW11
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£20,465
↗ 10%After 5 Years
Change In Property Value
£61,421
↗ 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 | £32,724 | £33,215 | £34,045 | £34,896 | £35,943 | £170,824 |
| Total Expenses | £28,879 | £28,974 | £29,100 | £29,229 | £29,376 | £145,559 |
| Profit Before Tax | £3,845 | £4,241 | £4,945 | £5,667 | £6,567 | £25,265 |
| Profit After Tax | £3,114 | £3,435 | £4,006 | £4,590 | £5,319 | £20,465 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £3,120 | £3,441 | £15,906 | £25,832 | £33,586 | £81,886 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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