Flat
SW7
1 bed
1 bath
Onslow Square, South Kensington SW7
London, England · SW7
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£15,533
↗ 5%After 5 Years
Change In Property Value
£132,906
↗ 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 | £39,972 | £40,572 | £41,180 | £42,210 | £43,265 | £207,198 |
| Total Expenses | £37,368 | £37,478 | £37,580 | £37,724 | £37,873 | £188,022 |
| Profit Before Tax | £2,604 | £3,094 | £3,601 | £4,485 | £5,392 | £19,176 |
| Profit After Tax | £2,109 | £2,506 | £2,916 | £3,633 | £4,368 | £15,533 |
| Change In Property Value | £10 | £19,500 | £34,808 | £46,319 | £32,269 | £132,906 |
| Net Return | £2,119 | £22,006 | £37,724 | £49,952 | £36,637 | £148,439 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 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