Flat SW3 2 beds 1 bath

Brompton Road, Knightsbridge, London SW3

London, England · SW3

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£34,139

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£204,471

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£63,000	£63,945	£64,904	£66,527	£68,190	£326,566
Total Expenses	£56,563	£56,707	£56,844	£57,048	£57,257	£284,418
Profit Before Tax	£6,438	£7,238	£8,060	£9,479	£10,933	£42,148
Profit After Tax	£5,214	£5,863	£6,529	£7,678	£8,856	£34,139
Change In Property Value	£15	£30,000	£53,551	£71,260	£49,645	£204,471
Net Return	£5,229	£35,863	£60,079	£78,938	£58,500	£238,611
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	11%	15%	11%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change