Flat SW11 2 beds 2 baths

The Modern, Embassy Gardens, 1 Viaduct Gardens SW11

London, England · SW11

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£30,232

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

41%

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	£52,212	£52,995	£54,320	£55,678	£57,348	£272,554
Total Expenses	£46,482	£46,734	£47,028	£47,329	£47,657	£235,230
Profit Before Tax	£5,730	£6,262	£7,292	£8,349	£9,691	£37,324
Profit After Tax	£4,641	£5,072	£5,907	£6,763	£7,850	£30,232
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£4,650	£5,080	£22,907	£37,108	£48,231	£117,977
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	41%

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