Flat SW7 0 beds 0 baths

Old Brompton Road, South Kensington SW7

London, England · SW7

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£18,607

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£149,945

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£45,096	£45,772	£46,459	£47,621	£48,811	£233,759
Total Expenses	£41,902	£42,020	£42,129	£42,287	£42,449	£210,788
Profit Before Tax	£3,194	£3,753	£4,330	£5,333	£6,362	£22,971
Profit After Tax	£2,587	£3,040	£3,507	£4,320	£5,153	£18,607
Change In Property Value	£11	£22,000	£39,270	£52,258	£36,406	£149,945
Net Return	£2,598	£25,040	£42,777	£56,578	£41,559	£168,552
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	11%	15%	11%	44%

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