Flat SW7 3 beds 2 baths

Emperors Gate, London SW7

London, England · SW7

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£13,697

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£122,683

↗ 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	£36,900	£37,453	£38,015	£38,966	£39,940	£191,274
Total Expenses	£34,648	£34,753	£34,850	£34,987	£35,127	£174,364
Profit Before Tax	£2,253	£2,701	£3,165	£3,979	£4,813	£16,910
Profit After Tax	£1,825	£2,188	£2,564	£3,223	£3,898	£13,697
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£1,834	£20,188	£34,694	£45,979	£33,685	£136,380
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	11%	15%	11%	45%

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