Flat
NW4
1 bed
1 bath
Swynford Gardens, London, Greater London. NW4
London, England · NW4
View property listing
Initial Investment
£81,232First YearProfit From Rental Income
£7,073
↗ 9%After 5 Years
Change In Property Value
£36,116
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,248 | £13,447 | £13,648 | £13,990 | £14,339 | £68,672 |
| Total Expenses | £11,850 | £11,919 | £11,981 | £12,057 | £12,134 | £59,940 |
| Profit Before Tax | £1,398 | £1,527 | £1,668 | £1,933 | £2,205 | £8,732 |
| Profit After Tax | £1,133 | £1,237 | £1,351 | £1,566 | £1,786 | £7,073 |
| Change In Property Value | £3 | £5,299 | £9,459 | £12,587 | £8,769 | £36,116 |
| Net Return | £1,135 | £6,536 | £10,810 | £14,153 | £10,555 | £43,189 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change