Flat
SW3
1 bed
1 bath
Culford Gardens, London SW3
London, England · SW3
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£25,311
↗ 11%After 5 Years
Change In Property Value
£71,744
↗ 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 | £38,220 | £38,793 | £39,763 | £40,757 | £41,980 | £199,514 |
| Total Expenses | £33,396 | £33,499 | £33,639 | £33,783 | £33,948 | £168,265 |
| Profit Before Tax | £4,824 | £5,294 | £6,124 | £6,975 | £8,032 | £31,248 |
| Profit After Tax | £3,907 | £4,288 | £4,960 | £5,649 | £6,506 | £25,311 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £3,914 | £4,295 | £18,861 | £30,461 | £39,524 | £97,055 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change