Flat SW11 2 beds 2 baths

The Modern, Embassy Gardens, 1 Viaduct Gardens SW11

London, England · SW11

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-15,183

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

25%

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	£33,996	£34,506	£35,369	£36,253	£37,340	£177,464
Total Expenses	£38,326	£38,405	£38,517	£38,632	£38,766	£192,647
Profit Before Tax	£-4,330	£-3,899	£-3,149	£-2,379	£-1,426	£-15,183
Profit After Tax	£-4,330	£-3,899	£-3,149	£-2,379	£-1,426	£-15,183
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£-4,322	£-3,891	£13,852	£27,966	£38,955	£72,561
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-2%	-1%	5%	10%	14%	25%

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