Flat SW7 1 bed 1 bath

Ennismore Gardens, Knightsbridge SW7

London, England · SW7

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£9,981

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£102,236

↗ 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	£30,744	£31,205	£31,673	£32,465	£33,277	£159,364
Total Expenses	£29,206	£29,302	£29,390	£29,511	£29,634	£147,042
Profit Before Tax	£1,538	£1,903	£2,284	£2,954	£3,642	£12,322
Profit After Tax	£1,246	£1,542	£1,850	£2,393	£2,950	£9,981
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£1,254	£16,542	£28,625	£38,023	£27,773	£112,217
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
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