Flat SW3 1 bed 1 bath

Beaufort Gardens, Knightsbridge, London SW3

London, England · SW3

Initial Investment

First Year

£256,250First Year

Profit From Rental Income

After 5 Years

£13,286

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£104,280

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,136	£32,618	£33,107	£33,935	£34,783	£166,580
Total Expenses	£29,827	£29,926	£30,016	£30,140	£30,268	£150,177
Profit Before Tax	£2,309	£2,692	£3,092	£3,795	£4,516	£16,403
Profit After Tax	£1,870	£2,181	£2,504	£3,074	£3,658	£13,286
Change In Property Value	£8	£15,300	£27,311	£36,343	£25,319	£104,280
Net Return	£1,878	£17,481	£29,815	£39,417	£28,977	£117,567
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%

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