Flat SW5 0 beds 1 bath

Barkston Gardens, London SW5

London, England · SW5

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£-8,959

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£42,324

↗ 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	£17,628	£17,892	£18,340	£18,798	£19,362	£92,021
Total Expenses	£20,030	£20,102	£20,190	£20,279	£20,378	£100,979
Profit Before Tax	£-2,402	£-2,210	£-1,850	£-1,481	£-1,016	£-8,959
Profit After Tax	£-2,402	£-2,210	£-1,850	£-1,481	£-1,016	£-8,959
Change In Property Value	£4	£4	£8,200	£14,637	£19,478	£42,324
Net Return	£-2,397	£-2,205	£6,350	£13,156	£18,462	£33,365
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	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