Flat
SW11
1 bed
1 bath
Lavender Gardens SW11
London, England · SW11
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£19,055
↗ 13%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
45%
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 | £27,636 | £28,051 | £28,752 | £29,471 | £30,355 | £144,264 |
| Total Expenses | £23,881 | £23,998 | £24,138 | £24,282 | £24,440 | £120,739 |
| Profit Before Tax | £3,755 | £4,053 | £4,614 | £5,189 | £5,915 | £23,525 |
| Profit After Tax | £3,041 | £3,283 | £3,737 | £4,203 | £4,791 | £19,055 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,046 | £3,287 | £12,737 | £20,268 | £26,170 | £65,508 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change