Flat SW11 2 beds 2 baths

The Hilight, 110 York Road, London, London SW11

London, England · SW11

Initial Investment

First Year

£293,000First Year

Profit From Rental Income

After 5 Years

£-19,535

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£89,809

↗ 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	£34,800	£35,322	£36,205	£37,110	£38,223	£181,661
Total Expenses	£39,997	£40,095	£40,227	£40,361	£40,515	£201,196
Profit Before Tax	£-5,197	£-4,773	£-4,022	£-3,251	£-2,292	£-19,535
Profit After Tax	£-5,197	£-4,773	£-4,022	£-3,251	£-2,292	£-19,535
Change In Property Value	£9	£9	£17,400	£31,060	£41,331	£89,809
Net Return	£-5,189	£-4,765	£13,379	£27,809	£39,040	£70,274
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	9%	13%	24%

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