Flat SW7 2 beds 2 baths

Evelyn Gardens, London SW7

London, England · SW7

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£21,084

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£163,577

↗ 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	£49,200	£49,938	£50,687	£51,954	£53,253	£255,032
Total Expenses	£45,530	£45,654	£45,770	£45,938	£46,111	£229,003
Profit Before Tax	£3,670	£4,284	£4,917	£6,016	£7,142	£26,030
Profit After Tax	£2,973	£3,470	£3,983	£4,873	£5,785	£21,084
Change In Property Value	£12	£24,000	£42,840	£57,008	£39,716	£163,577
Net Return	£2,985	£27,470	£46,823	£61,881	£45,501	£184,661
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