Flat SW7 0 beds 1 bath

Flat J, Harrington Gardens, London SW7

London, England · SW7

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£31,732

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£48,517

↗ 10%After 5 Years

Return On Investment

52%

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	£30,348	£30,803	£31,573	£32,363	£33,334	£158,421
Total Expenses	£23,629	£23,719	£23,838	£23,960	£24,098	£119,245
Profit Before Tax	£6,719	£7,084	£7,735	£8,403	£9,235	£39,176
Profit After Tax	£5,442	£5,738	£6,265	£6,806	£7,480	£31,732
Change In Property Value	£5	£5	£9,400	£16,779	£22,329	£48,517
Net Return	£5,447	£5,743	£15,666	£23,586	£29,809	£80,250
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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