Flat SW7 2 beds 1 bath

Onslow Gardens, London SW7

London, England · SW7

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£22,323

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 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	£51,252	£52,021	£52,801	£54,121	£55,474	£265,669
Total Expenses	£47,344	£47,471	£47,590	£47,764	£47,942	£238,110
Profit Before Tax	£3,908	£4,550	£5,211	£6,357	£7,533	£27,559
Profit After Tax	£3,166	£3,685	£4,221	£5,150	£6,101	£22,323
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£3,178	£28,686	£48,847	£64,533	£47,472	£192,715
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	6%	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