Flat SW5 2 beds 2 baths

Philbeach Gardens, Earl's Court SW5

London, England · SW5

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£20,334

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£122,001

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,484	£39,061	£39,647	£40,638	£41,654	£199,485
Total Expenses	£34,645	£34,753	£34,852	£34,993	£35,138	£174,381
Profit Before Tax	£3,839	£4,309	£4,795	£5,645	£6,517	£25,104
Profit After Tax	£3,110	£3,490	£3,884	£4,573	£5,279	£20,334
Change In Property Value	£9	£17,900	£31,952	£42,519	£29,621	£122,001
Net Return	£3,119	£21,390	£35,836	£47,091	£34,900	£142,335
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

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