Flat SW11 2 beds 2 baths

The Legacy Building, Embassy Gardens SW11

London, England · SW11

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£49,698

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 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	£67,572	£68,586	£70,300	£72,058	£74,219	£352,735
Total Expenses	£57,657	£57,925	£58,252	£58,587	£58,958	£291,379
Profit Before Tax	£9,915	£10,661	£12,048	£13,470	£15,261	£61,356
Profit After Tax	£8,031	£8,635	£9,759	£10,911	£12,362	£49,698
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£8,042	£8,646	£31,759	£50,182	£64,620	£163,249
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	8%	13%	17%	43%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change