Flat
SW7
1 bed
1 bath
Rutland Gate, Knightsbridge, London SW7
London, England · SW7
View property listing
Initial Investment
£460,250First YearProfit From Rental Income
£23,442
↗ 5%After 5 Years
Change In Property Value
£176,527
↗ 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 | £53,100 | £53,897 | £54,705 | £56,073 | £57,474 | £275,248 |
| Total Expenses | £48,977 | £49,106 | £49,228 | £49,407 | £49,590 | £246,307 |
| Profit Before Tax | £4,123 | £4,790 | £5,477 | £6,666 | £7,885 | £28,941 |
| Profit After Tax | £3,340 | £3,880 | £4,436 | £5,399 | £6,387 | £23,442 |
| Change In Property Value | £13 | £25,900 | £46,232 | £61,522 | £42,860 | £176,527 |
| Net Return | £3,353 | £29,780 | £50,668 | £66,921 | £49,247 | £199,969 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change