Flat SW7 0 beds 1 bath

Queen's Gate, London SW7

London, England · SW7

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-11,891

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,248	£10,402	£10,662	£10,928	£11,256	£53,496
Total Expenses	£12,944	£13,005	£13,074	£13,144	£13,220	£65,387
Profit Before Tax	£-2,696	£-2,603	£-2,412	£-2,216	£-1,964	£-11,891
Profit After Tax	£-2,696	£-2,603	£-2,412	£-2,216	£-1,964	£-11,891
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-2,693	£-2,601	£2,588	£6,709	£9,913	£13,916
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	9%	13%	18%

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