Flat SW7 1 bed 1 bath

Ennismore Gardens, Knightsbridge SW7

London, England · SW7

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£7,549

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 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	£26,652	£27,052	£27,458	£28,144	£28,848	£138,153
Total Expenses	£25,579	£25,669	£25,751	£25,861	£25,974	£128,833
Profit Before Tax	£1,073	£1,383	£1,707	£2,283	£2,874	£9,320
Profit After Tax	£869	£1,120	£1,383	£1,849	£2,328	£7,549
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£876	£14,120	£24,588	£32,729	£23,840	£96,153
Return From Rental Income (%)	0%	1%	1%	1%	1%	3%
Total Net Return (%)	0%	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