Flat SW8 1 bed 1 bath

7A Exchange Gardens, London SW8

London, England · SW8

Initial Investment

First Year

£222,300First Year

Profit From Rental Income

After 5 Years

£36,429

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£68,957

↗ 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	£43,128	£43,775	£44,869	£45,991	£47,371	£225,134
Total Expenses	£35,629	£35,804	£36,017	£36,235	£36,475	£180,160
Profit Before Tax	£7,499	£7,971	£8,852	£9,756	£10,895	£44,974
Profit After Tax	£6,074	£6,456	£7,170	£7,903	£8,825	£36,429
Change In Property Value	£7	£7	£13,360	£23,848	£31,735	£68,957
Net Return	£6,081	£6,463	£20,531	£31,751	£40,560	£105,386
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