Flat
SW5
2 beds
1 bath
Old Brompton Road, Earls Court, London SW5
London, England · SW5
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£10,845
↗ 5%After 5 Years
Change In Property Value
£81,788
↗ 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 | £25,800 | £26,187 | £26,580 | £27,244 | £27,925 | £133,737 |
| Total Expenses | £23,885 | £23,974 | £24,054 | £24,162 | £24,273 | £120,348 |
| Profit Before Tax | £1,915 | £2,213 | £2,526 | £3,082 | £3,652 | £13,389 |
| Profit After Tax | £1,551 | £1,793 | £2,046 | £2,496 | £2,958 | £10,845 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £1,557 | £13,793 | £23,466 | £31,001 | £22,816 | £92,633 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 11% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change