Flat
SW5
2 beds
1 bath
Gledhow Gardens, London SW5
London, England · SW5
View property listing
Initial Investment
£326,250First YearProfit From Rental Income
£22,430
↗ 7%After 5 Years
Change In Property Value
£130,861
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,280 | £41,899 | £42,528 | £43,591 | £44,681 | £213,978 |
| Total Expenses | £37,016 | £37,128 | £37,232 | £37,380 | £37,532 | £186,287 |
| Profit Before Tax | £4,264 | £4,771 | £5,296 | £6,211 | £7,149 | £27,691 |
| Profit After Tax | £3,454 | £3,865 | £4,290 | £5,031 | £5,791 | £22,430 |
| Change In Property Value | £10 | £19,200 | £34,272 | £45,607 | £31,773 | £130,861 |
| Net Return | £3,463 | £23,065 | £38,562 | £50,638 | £37,563 | £153,291 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change