Flat SW7 2 beds 2 baths

Queen's Gate, London SW7

London, England · SW7

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£28,471

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£204,471

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£61,500	£62,422	£63,359	£64,943	£66,566	£318,791
Total Expenses	£56,413	£56,555	£56,689	£56,890	£57,095	£283,641
Profit Before Tax	£5,088	£5,868	£6,669	£8,053	£9,472	£35,150
Profit After Tax	£4,121	£4,753	£5,402	£6,523	£7,672	£28,471
Change In Property Value	£15	£30,000	£53,551	£71,260	£49,645	£204,471
Net Return	£4,136	£34,753	£58,953	£77,784	£57,317	£232,942
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	6%	11%	14%	11%	43%

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