Flat
SW5
0 beds
1 bath
Barkston Gardens, London SW5
London, England · SW5
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£4,723
↗ 4%After 5 Years
Change In Property Value
£55,889
↗ 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 | £17,628 | £17,892 | £18,161 | £18,615 | £19,080 | £91,376 |
| Total Expenses | £16,955 | £17,031 | £17,099 | £17,186 | £17,275 | £85,546 |
| Profit Before Tax | £673 | £861 | £1,062 | £1,429 | £1,805 | £5,831 |
| Profit After Tax | £545 | £698 | £860 | £1,157 | £1,462 | £4,723 |
| Change In Property Value | £4 | £8,200 | £14,637 | £19,478 | £13,570 | £55,889 |
| Net Return | £550 | £8,898 | £15,497 | £20,635 | £15,032 | £60,612 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 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