Flat SW5 2 beds 2 baths

Philbeach Gardens, Earls Court SW5

London, England · SW5

Initial Investment

First Year

£247,500First Year

Profit From Rental Income

After 5 Years

£15,365

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£100,872

↗ 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	£31,824	£32,301	£32,786	£33,606	£34,446	£164,962
Total Expenses	£28,992	£29,090	£29,179	£29,303	£29,430	£145,993
Profit Before Tax	£2,832	£3,212	£3,607	£4,303	£5,016	£18,969
Profit After Tax	£2,294	£2,601	£2,922	£3,485	£4,063	£15,365
Change In Property Value	£7	£14,800	£26,418	£35,155	£24,491	£100,872
Net Return	£2,301	£17,402	£29,340	£38,640	£28,554	£116,238
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