Flat
SW6
1 bed
1 bath
Kings Road Park, 1 Sands End Lane SW6
London, England · SW6
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£-11,276
↘ -4%After 5 Years
Change In Property Value
£81,551
↗ 10%After 5 Years
Return On Investment
27%
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 | £33,180 | £33,678 | £34,520 | £35,383 | £36,444 | £173,204 |
| Total Expenses | £36,661 | £36,757 | £36,884 | £37,014 | £37,163 | £184,480 |
| Profit Before Tax | £-3,481 | £-3,079 | £-2,365 | £-1,632 | £-719 | £-11,276 |
| Profit After Tax | £-3,481 | £-3,079 | £-2,365 | £-1,632 | £-719 | £-11,276 |
| Change In Property Value | £8 | £8 | £15,800 | £28,204 | £37,531 | £81,551 |
| Net Return | £-3,473 | £-3,071 | £13,436 | £26,572 | £36,812 | £70,275 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change