Flat SW5 3 beds 2 baths

Earls Court Road, London SW5

London, England · SW5

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£28,552

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£156,761

↗ 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	£49,452	£50,194	£50,947	£52,220	£53,526	£256,339
Total Expenses	£43,946	£44,071	£44,187	£44,356	£44,529	£221,089
Profit Before Tax	£5,506	£6,123	£6,760	£7,864	£8,997	£35,249
Profit After Tax	£4,459	£4,960	£5,475	£6,370	£7,287	£28,552
Change In Property Value	£12	£23,000	£41,055	£54,633	£38,061	£156,761
Net Return	£4,471	£27,960	£46,531	£61,003	£45,348	£185,313
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
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