Flat SW11 1 bed 1 bath

Bullen Street, London SW11

London, England · SW11

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-12,334

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

21%

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	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£15,902	£15,961	£16,030	£16,102	£16,180	£80,175
Profit Before Tax	£-2,906	£-2,770	£-2,510	£-2,243	£-1,905	£-12,334
Profit After Tax	£-2,906	£-2,770	£-2,510	£-2,243	£-1,905	£-12,334
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£-2,903	£-2,767	£3,990	£9,360	£13,535	£21,216
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	4%	9%	13%	21%

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