Flat SW11 2 beds 2 baths

The Modern, Embassy Gardens SW11

London, England · SW11

Initial Investment

First Year

£310,500First Year

Profit From Rental Income

After 5 Years

£36,239

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£94,970

↗ 10%After 5 Years

Return On Investment

42%

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	£50,592	£51,351	£52,635	£53,951	£55,569	£264,097
Total Expenses	£43,560	£43,682	£43,853	£44,029	£44,233	£219,358
Profit Before Tax	£7,032	£7,669	£8,781	£9,922	£11,336	£44,739
Profit After Tax	£5,696	£6,212	£7,113	£8,037	£9,182	£36,239
Change In Property Value	£9	£9	£18,400	£32,845	£43,707	£94,970
Net Return	£5,705	£6,221	£25,513	£40,881	£52,889	£131,209
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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