Flat SW7 0 beds 1 bath

Flat J, Harrington Gardens, London SW7

London, England · SW7

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£14,384

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£48,517

↗ 10%After 5 Years

Return On Investment

41%

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	£25,848	£26,236	£26,892	£27,564	£28,391	£134,930
Total Expenses	£23,232	£23,317	£23,425	£23,536	£23,662	£117,173
Profit Before Tax	£2,616	£2,919	£3,466	£4,027	£4,729	£17,758
Profit After Tax	£2,119	£2,364	£2,808	£3,262	£3,830	£14,384
Change In Property Value	£5	£5	£9,400	£16,779	£22,329	£48,517
Net Return	£2,124	£2,369	£12,208	£20,042	£26,159	£62,901
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	1%	2%	8%	13%	17%	41%

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