Flat
SW11
2 beds
2 baths
Prospect Way, London SW11
London, England · SW11
View property listing
Initial Investment
£454,250First YearProfit From Rental Income
£-23,801
↘ -5%After 5 Years
Change In Property Value
£132,133
↗ 10%After 5 Years
Return On Investment
24%
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 | £51,204 | £51,972 | £53,271 | £54,603 | £56,241 | £267,292 |
| Total Expenses | £57,904 | £58,027 | £58,200 | £58,377 | £58,584 | £291,092 |
| Profit Before Tax | £-6,700 | £-6,055 | £-4,929 | £-3,774 | £-2,342 | £-23,801 |
| Profit After Tax | £-6,700 | £-6,055 | £-4,929 | £-3,774 | £-2,342 | £-23,801 |
| Change In Property Value | £13 | £13 | £25,601 | £45,697 | £60,810 | £132,133 |
| Net Return | £-6,688 | £-6,042 | £20,672 | £41,923 | £58,467 | £108,332 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 9% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change