Flat
SW8
3 beds
1 bath
Queenstown Road, London SW8
London, England · SW8
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-5,747
↘ -3%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
28%
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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £29,104 | £29,204 | £29,329 | £29,456 | £29,598 | £146,690 |
| Profit Before Tax | £-2,104 | £-1,799 | £-1,238 | £-663 | £58 | £-5,747 |
| Profit After Tax | £-2,104 | £-1,799 | £-1,238 | £-663 | £58 | £-5,747 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-2,098 | £-1,793 | £10,762 | £20,757 | £28,563 | £56,190 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change