Flat
SW8
1 bed
1 bath
7A Exchange Gardens, London SW8
London, England · SW8
View property listing
Initial Investment
£222,300First YearProfit From Rental Income
£18,082
↗ 8%After 5 Years
Change In Property Value
£91,058
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,060 | £30,511 | £30,969 | £31,743 | £32,536 | £155,819 |
| Total Expenses | £26,499 | £26,594 | £26,681 | £26,800 | £26,922 | £133,496 |
| Profit Before Tax | £3,561 | £3,917 | £4,288 | £4,943 | £5,614 | £22,323 |
| Profit After Tax | £2,884 | £3,173 | £3,473 | £4,004 | £4,548 | £18,082 |
| Change In Property Value | £7 | £13,360 | £23,848 | £31,735 | £22,108 | £91,058 |
| Net Return | £2,891 | £16,533 | £27,321 | £35,738 | £26,656 | £109,139 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change