Flat
SW7
1 bed
1 bath
11 Queen's Gate Gardens, London SW7
London, England · SW7
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£11,220
↗ 4%After 5 Years
Change In Property Value
£109,051
↗ 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 | £32,796 | £33,288 | £33,787 | £34,632 | £35,498 | £170,001 |
| Total Expenses | £31,020 | £31,119 | £31,210 | £31,336 | £31,465 | £156,149 |
| Profit Before Tax | £1,776 | £2,169 | £2,578 | £3,296 | £4,032 | £13,851 |
| Profit After Tax | £1,439 | £1,757 | £2,088 | £2,670 | £3,266 | £11,220 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £1,447 | £17,757 | £30,648 | £40,675 | £29,744 | £120,271 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| 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