Flat
SW7
1 bed
1 bath
Rosary Gardens, South Kensington SW7
London, England · SW7
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£16,175
↗ 5%After 5 Years
Change In Property Value
£136,314
↗ 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 | £41,004 | £41,619 | £42,243 | £43,299 | £44,382 | £212,548 |
| Total Expenses | £38,275 | £38,387 | £38,490 | £38,638 | £38,789 | £192,579 |
| Profit Before Tax | £2,729 | £3,232 | £3,753 | £4,662 | £5,593 | £19,969 |
| Profit After Tax | £2,210 | £2,618 | £3,040 | £3,776 | £4,531 | £16,175 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £2,220 | £22,618 | £38,740 | £51,283 | £37,627 | £152,489 |
| 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