Flat
SW11
2 beds
2 baths
The Modern, Embassy Gardens SW11
London, England · SW11
View property listing
Initial Investment
£310,500First YearProfit From Rental Income
£41,195
↗ 13%After 5 Years
Change In Property Value
£94,970
↗ 10%After 5 Years
Return On Investment
44%
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 | £56,508 | £57,356 | £58,790 | £60,259 | £62,067 | £294,979 |
| Total Expenses | £48,303 | £48,529 | £48,805 | £49,086 | £49,398 | £244,121 |
| Profit Before Tax | £8,205 | £8,827 | £9,985 | £11,173 | £12,669 | £50,858 |
| Profit After Tax | £6,646 | £7,150 | £8,088 | £9,050 | £10,262 | £41,195 |
| Change In Property Value | £9 | £9 | £18,400 | £32,845 | £43,707 | £94,970 |
| Net Return | £6,655 | £7,159 | £26,488 | £41,895 | £53,968 | £136,165 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change