Flat SW7 3 beds 2 baths

Stanhope Gardens, London SW7

London, England · SW7

Initial Investment

First Year

£374,250First Year

Profit From Rental Income

After 5 Years

£18,129

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£147,219

↗ 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	£44,280	£44,944	£45,618	£46,759	£47,928	£229,529
Total Expenses	£41,177	£41,293	£41,402	£41,558	£41,717	£207,147
Profit Before Tax	£3,103	£3,651	£4,217	£5,201	£6,211	£22,382
Profit After Tax	£2,513	£2,957	£3,415	£4,213	£5,031	£18,129
Change In Property Value	£11	£21,600	£38,556	£51,308	£35,744	£147,219
Net Return	£2,524	£24,557	£41,972	£55,520	£40,775	£165,349
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	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