Flat W10 1 bed 1 bath

Cambridge Gardens, London W10

London, England · W10

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£35,317

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 10%After 5 Years

Return On Investment

53%

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	£32,280	£32,764	£33,583	£34,423	£35,456	£168,506
Total Expenses	£24,764	£24,851	£24,969	£25,091	£25,230	£124,905
Profit Before Tax	£7,516	£7,913	£8,614	£9,332	£10,225	£43,601
Profit After Tax	£6,088	£6,410	£6,977	£7,559	£8,283	£35,317
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£6,093	£6,415	£16,976	£25,408	£32,034	£86,926
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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