Flat
SW11
3 beds
1 bath
Charlotte Despard Avenue, London SW11
London, England · SW11
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-6,647
↘ -7%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
26%
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 | £14,813 | £14,847 | £14,893 | £14,940 | £14,995 | £74,488 |
| Profit Before Tax | £-1,817 | £-1,656 | £-1,372 | £-1,082 | £-721 | £-6,647 |
| Profit After Tax | £-1,817 | £-1,656 | £-1,372 | £-1,082 | £-721 | £-6,647 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-1,814 | £-1,653 | £5,128 | £10,521 | £14,719 | £26,902 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change