Flat SW5 1 bed 1 bath

Kempsford Gardens, London SW5

London, England · SW5

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-8,717

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

26%

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	£20,424	£20,730	£21,249	£21,780	£22,433	£106,616
Total Expenses	£22,888	£22,965	£23,059	£23,156	£23,264	£115,333
Profit Before Tax	£-2,464	£-2,234	£-1,811	£-1,377	£-831	£-8,717
Profit After Tax	£-2,464	£-2,234	£-1,811	£-1,377	£-831	£-8,717
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£-2,459	£-2,230	£7,689	£15,581	£21,735	£40,317
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-1%	5%	10%	14%	26%

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