Flat SW7 2 beds 2 baths

1-3 Manson Place, South Kensington, London SW7

London, England · SW7

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£11,862

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£112,459

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,828	£34,335	£34,850	£35,722	£36,615	£175,350
Total Expenses	£31,927	£32,028	£32,120	£32,249	£32,381	£160,706
Profit Before Tax	£1,901	£2,308	£2,730	£3,472	£4,233	£14,644
Profit After Tax	£1,540	£1,869	£2,211	£2,813	£3,429	£11,862
Change In Property Value	£8	£16,500	£29,453	£39,193	£27,305	£112,459
Net Return	£1,548	£18,369	£31,664	£42,006	£30,734	£124,321
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	11%	15%	11%	45%

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