Flat
SW7
1 bed
1 bath
Queensgate, South Kensington SW7
London, England · SW7
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£8,788
↗ 4%After 5 Years
Change In Property Value
£95,420
↗ 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 | £28,704 | £29,135 | £29,572 | £30,311 | £31,069 | £148,790 |
| Total Expenses | £27,393 | £27,486 | £27,571 | £27,686 | £27,805 | £137,941 |
| Profit Before Tax | £1,311 | £1,649 | £2,001 | £2,624 | £3,264 | £10,849 |
| Profit After Tax | £1,062 | £1,335 | £1,621 | £2,126 | £2,644 | £8,788 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £1,069 | £15,336 | £26,611 | £35,381 | £25,811 | £104,207 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 11% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change