Flat
SW11
2 beds
2 baths
The Modern, Embassy Gardens SW11
London, England · SW11
View property listing
Initial Investment
£354,250First YearProfit From Rental Income
£46,371
↗ 13%After 5 Years
Change In Property Value
£106,325
↗ 10%After 5 Years
Return On Investment
43%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £63,264 | £64,213 | £65,818 | £67,464 | £69,488 | £330,247 |
| Total Expenses | £54,019 | £54,271 | £54,578 | £54,892 | £55,240 | £272,999 |
| Profit Before Tax | £9,245 | £9,942 | £11,241 | £12,572 | £14,248 | £57,248 |
| Profit After Tax | £7,489 | £8,053 | £9,105 | £10,183 | £11,541 | £46,371 |
| Change In Property Value | £10 | £10 | £20,600 | £36,772 | £48,933 | £106,325 |
| Net Return | £7,499 | £8,064 | £29,705 | £46,955 | £60,473 | £152,696 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change