Flat SW7 3 beds 2 baths

Stanhope Gardens, London SW7

London, England · SW7

Initial Investment

First Year

£374,250First Year

Profit From Rental Income

After 5 Years

£60,218

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£111,487

↗ 10%After 5 Years

Return On Investment

46%

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	£69,732	£70,778	£72,547	£74,361	£76,592	£364,010
Total Expenses	£57,295	£57,572	£57,909	£58,254	£58,637	£289,667
Profit Before Tax	£12,437	£13,206	£14,638	£16,107	£17,955	£74,343
Profit After Tax	£10,074	£10,697	£11,857	£13,046	£14,544	£60,218
Change In Property Value	£11	£11	£21,600	£38,557	£51,308	£111,487
Net Return	£10,085	£10,708	£33,457	£51,603	£65,852	£171,705
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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