Flat
SW7
1 bed
1 bath
Cranley Gardens, London SW7
London, England · SW7
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£10,623
↗ 4%After 5 Years
Change In Property Value
£105,643
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,776 | £32,253 | £32,736 | £33,555 | £34,394 | £164,714 |
| Total Expenses | £30,113 | £30,211 | £30,300 | £30,424 | £30,550 | £151,599 |
| Profit Before Tax | £1,663 | £2,042 | £2,436 | £3,131 | £3,843 | £13,115 |
| Profit After Tax | £1,347 | £1,654 | £1,973 | £2,536 | £3,113 | £10,623 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £1,355 | £17,154 | £29,641 | £39,354 | £28,763 | £116,266 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 11% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change