Flat SW11 2 beds 2 baths

The Modern, Embassy Gardens SW11

London, England · SW11

Initial Investment

First Year

£354,250First Year

Profit From Rental Income

After 5 Years

£41,579

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£106,325

↗ 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	£56,640	£57,490	£58,927	£60,400	£62,212	£295,668
Total Expenses	£48,529	£48,660	£48,847	£49,038	£49,262	£244,336
Profit Before Tax	£8,111	£8,829	£10,080	£11,362	£12,950	£51,332
Profit After Tax	£6,570	£7,152	£8,165	£9,203	£10,490	£41,579
Change In Property Value	£10	£10	£20,600	£36,772	£48,933	£106,325
Net Return	£6,580	£7,162	£28,765	£45,975	£59,422	£147,904
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