Flat SW11 3 beds 1 bath

Goulden House SW11

London, England · SW11

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£28,070

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

49%

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	£30,708	£31,169	£31,948	£32,747	£33,729	£160,300
Total Expenses	£24,905	£24,997	£25,118	£25,242	£25,383	£125,645
Profit Before Tax	£5,803	£6,171	£6,830	£7,505	£8,346	£34,655
Profit After Tax	£4,700	£4,999	£5,532	£6,079	£6,761	£28,070
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£4,705	£5,004	£15,532	£23,929	£30,514	£79,685
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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