Flat SW7 1 bed 1 bath

Courtfield Road, London SW7

London, England · SW7

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£5,071

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£22,548	£22,886	£23,230	£23,810	£24,406	£116,879
Total Expenses	£21,951	£22,035	£22,110	£22,210	£22,312	£110,619
Profit Before Tax	£597	£851	£1,119	£1,600	£2,093	£6,261
Profit After Tax	£484	£690	£907	£1,296	£1,696	£5,071
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£489	£11,690	£20,542	£27,425	£19,899	£80,044
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	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