Flat
SW5
2 beds
1 bath
Collingham Gardens, London SW5
London, England · SW5
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-7,969
↘ -4%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
27%
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 | £29,028 | £29,463 | £30,200 | £30,955 | £31,884 | £151,530 |
| Total Expenses | £31,683 | £31,773 | £31,890 | £32,009 | £32,144 | £159,499 |
| Profit Before Tax | £-2,655 | £-2,310 | £-1,690 | £-1,054 | £-261 | £-7,969 |
| Profit After Tax | £-2,655 | £-2,310 | £-1,690 | £-1,054 | £-261 | £-7,969 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £-2,649 | £-2,303 | £11,811 | £23,044 | £31,807 | £61,710 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change