Flat SW5 2 beds 1 bath

Savoy Court, Cromwell Road, Earls Court SW5

London, England · SW5

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£12,446

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 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	£27,948	£28,367	£28,793	£29,513	£30,250	£144,871
Total Expenses	£25,709	£25,800	£25,884	£25,998	£26,114	£129,505
Profit Before Tax	£2,239	£2,567	£2,909	£3,515	£4,136	£15,366
Profit After Tax	£1,814	£2,079	£2,356	£2,847	£3,350	£12,446
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£1,820	£15,079	£25,561	£33,726	£24,863	£101,050
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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