Flat SW5 1 bed 1 bath

Boltons Court, Old Brompton Road, London SW5

London, England · SW5

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£6,983

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£65,431

↗ 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	£20,640	£20,950	£21,264	£21,795	£22,340	£106,989
Total Expenses	£19,508	£19,589	£19,661	£19,756	£19,854	£98,368
Profit Before Tax	£1,132	£1,361	£1,602	£2,039	£2,487	£8,621
Profit After Tax	£917	£1,102	£1,298	£1,652	£2,014	£6,983
Change In Property Value	£5	£9,600	£17,136	£22,803	£15,886	£65,431
Net Return	£922	£10,702	£18,434	£24,455	£17,901	£72,414
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	16%	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