Flat SW3 2 beds 2 baths

Princes Court, 88 Brompton Road, Knightsbridge, London SW3

London, England · SW3

Initial Investment

First Year

£472,250First Year

Profit From Rental Income

After 5 Years

£29,192

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£180,616

↗ 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	£55,656	£56,491	£57,338	£58,772	£60,241	£288,498
Total Expenses	£50,197	£50,331	£50,457	£50,642	£50,831	£252,458
Profit Before Tax	£5,459	£6,160	£6,882	£8,130	£9,409	£36,039
Profit After Tax	£4,421	£4,990	£5,574	£6,585	£7,622	£29,192
Change In Property Value	£13	£26,500	£47,303	£62,947	£43,853	£180,616
Net Return	£4,435	£31,490	£52,877	£69,532	£51,475	£209,808
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