Flat SW6 2 beds 2 baths

Lillie Square, Earls Court, London SW6

London, England · SW6

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£32,719

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£197,655

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£60,900	£61,813	£62,741	£64,309	£65,917	£315,680
Total Expenses	£54,744	£54,885	£55,019	£55,218	£55,421	£275,286
Profit Before Tax	£6,156	£6,928	£7,722	£9,092	£10,496	£40,394
Profit After Tax	£4,987	£5,612	£6,255	£7,364	£8,502	£32,719
Change In Property Value	£15	£29,000	£51,766	£68,885	£47,990	£197,655
Net Return	£5,001	£34,612	£58,020	£76,249	£56,492	£230,375
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	11%	15%	11%	44%

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