Flat
SW11
2 beds
2 baths
Prospect Way, London SW11
London, England · SW11
View property listing
Initial Investment
£454,250First YearProfit From Rental Income
£53,741
↗ 12%After 5 Years
Change In Property Value
£132,133
↗ 10%After 5 Years
Return On Investment
41%
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 | £70,392 | £71,448 | £73,234 | £75,065 | £77,317 | £367,456 |
| Total Expenses | £59,823 | £59,975 | £60,196 | £60,423 | £60,691 | £301,109 |
| Profit Before Tax | £10,569 | £11,473 | £13,038 | £14,642 | £16,626 | £66,347 |
| Profit After Tax | £8,561 | £9,293 | £10,561 | £11,860 | £13,467 | £53,741 |
| Change In Property Value | £13 | £13 | £25,601 | £45,697 | £60,810 | £132,133 |
| Net Return | £8,574 | £9,306 | £36,161 | £57,557 | £74,276 | £185,874 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change