Flat SW5 3 beds 1 bath

Philbeach Gardens, London SW5

London, England · SW5

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£-7,451

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£85,164

↗ 10%After 5 Years

Return On Investment

28%

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	£35,472	£36,004	£36,904	£37,827	£38,962	£185,169
Total Expenses	£38,279	£38,378	£38,511	£38,647	£38,804	£192,620
Profit Before Tax	£-2,807	£-2,374	£-1,607	£-821	£158	£-7,451
Profit After Tax	£-2,807	£-2,374	£-1,607	£-821	£158	£-7,451
Change In Property Value	£8	£8	£16,500	£29,453	£39,194	£85,164
Net Return	£-2,799	£-2,366	£14,893	£28,632	£39,352	£77,713
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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