Flat SW11 2 beds 2 baths

The Modern, Embassy Gardens SW11

London, England · SW11

Initial Investment

First Year

£310,500First Year

Profit From Rental Income

After 5 Years

£10,728

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£125,409

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,804	£37,356	£37,916	£38,864	£39,836	£190,777
Total Expenses	£35,281	£35,387	£35,484	£35,620	£35,760	£177,532
Profit Before Tax	£1,523	£1,969	£2,433	£3,244	£4,076	£13,245
Profit After Tax	£1,233	£1,595	£1,971	£2,628	£3,301	£10,728
Change In Property Value	£9	£18,400	£32,844	£43,706	£30,449	£125,409
Net Return	£1,243	£19,995	£34,815	£46,334	£33,750	£136,137
Return From Rental Income (%)	0%	1%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change