Flat
SW5
2 beds
1 bath
Gledhow Gardens, London SW5
London, England · SW5
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£-6,416
↘ -2%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
28%
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 | £47,304 | £48,014 | £49,214 | £50,444 | £51,958 | £246,933 |
| Total Expenses | £50,373 | £50,490 | £50,653 | £50,820 | £51,014 | £253,349 |
| Profit Before Tax | £-3,069 | £-2,476 | £-1,439 | £-376 | £944 | £-6,416 |
| Profit After Tax | £-3,069 | £-2,476 | £-1,439 | £-376 | £944 | £-6,416 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £-3,058 | £-2,465 | £20,561 | £38,895 | £53,202 | £107,136 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change