Flat
SW5
1 bed
1 bath
Bramham Gardens, London SW5
London, England · SW5
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£16,637
↗ 6%After 5 Years
Change In Property Value
£106,325
↗ 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 | £33,540 | £34,043 | £34,554 | £35,418 | £36,303 | £173,857 |
| Total Expenses | £30,451 | £30,551 | £30,643 | £30,771 | £30,902 | £153,318 |
| Profit Before Tax | £3,090 | £3,492 | £3,911 | £4,647 | £5,401 | £20,540 |
| Profit After Tax | £2,502 | £2,829 | £3,168 | £3,764 | £4,375 | £16,637 |
| Change In Property Value | £8 | £15,600 | £27,846 | £37,055 | £25,815 | £106,325 |
| Net Return | £2,510 | £18,429 | £31,014 | £40,819 | £30,190 | £122,962 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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