Flat SW5 1 bed 1 bath

Bramham Gardens, London SW5

London, England · SW5

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£22,871

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

51%

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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£19,434	£19,519	£19,626	£19,736	£19,859	£98,175
Profit Before Tax	£4,782	£5,060	£5,567	£6,087	£6,739	£28,236
Profit After Tax	£3,874	£4,099	£4,510	£4,931	£5,459	£22,871
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£3,877	£4,102	£12,010	£18,319	£23,274	£61,582
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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