Flat SW5 2 beds 1 bath

Gledhow Gardens, London SW5

London, England · SW5

Initial Investment

First Year

£326,250First Year

Profit From Rental Income

After 5 Years

£53,278

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£99,099

↗ 10%After 5 Years

Return On Investment

47%

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	£61,980	£62,910	£64,482	£66,095	£68,077	£323,544
Total Expenses	£50,984	£51,231	£51,532	£51,840	£52,181	£257,769
Profit Before Tax	£10,996	£11,679	£12,950	£14,254	£15,896	£65,775
Profit After Tax	£8,907	£9,460	£10,490	£11,546	£12,876	£53,278
Change In Property Value	£10	£10	£19,200	£34,273	£45,607	£99,099
Net Return	£8,916	£9,469	£29,690	£45,819	£58,483	£152,377
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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