Flat
SW5
3 beds
2 baths
Gledhow Gardens, South Kensington SW5
London, England · SW5
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£30,153
↗ 7%After 5 Years
Change In Property Value
£163,577
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £51,600 | £52,374 | £53,160 | £54,489 | £55,851 | £267,473 |
| Total Expenses | £45,770 | £45,897 | £46,017 | £46,192 | £46,371 | £230,247 |
| Profit Before Tax | £5,830 | £6,477 | £7,143 | £8,297 | £9,480 | £37,226 |
| Profit After Tax | £4,722 | £5,246 | £5,786 | £6,720 | £7,679 | £30,153 |
| Change In Property Value | £12 | £24,000 | £42,840 | £57,008 | £39,716 | £163,577 |
| Net Return | £4,734 | £29,246 | £48,626 | £63,729 | £47,395 | £193,730 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change