Flat
SW7
1 bed
1 bath
Cranley Gardens, London SW7
London, England · SW7
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£42,617
↗ 16%After 5 Years
Change In Property Value
£80,002
↗ 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 | £50,040 | £50,791 | £52,060 | £53,362 | £54,963 | £261,216 |
| Total Expenses | £41,256 | £41,458 | £41,703 | £41,954 | £42,231 | £208,602 |
| Profit Before Tax | £8,784 | £9,333 | £10,357 | £11,408 | £12,731 | £52,613 |
| Profit After Tax | £7,115 | £7,560 | £8,389 | £9,240 | £10,312 | £42,617 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £7,123 | £7,567 | £23,890 | £36,909 | £47,131 | £122,619 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change