Flat
SW5
1 bed
1 bath
West Cromwell Road, Earls Court SW5
London, England · SW5
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£6,324
↗ 4%After 5 Years
Change In Property Value
£62,704
↗ 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 | £19,776 | £20,073 | £20,374 | £20,883 | £21,405 | £102,511 |
| Total Expenses | £18,778 | £18,858 | £18,929 | £19,022 | £19,116 | £94,703 |
| Profit Before Tax | £998 | £1,215 | £1,445 | £1,861 | £2,289 | £7,808 |
| Profit After Tax | £808 | £984 | £1,170 | £1,508 | £1,854 | £6,324 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £813 | £10,184 | £17,592 | £23,361 | £17,078 | £69,029 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change